End-of-day quote
Johannesburg S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
91.36
ZAR
|
+1.52%
|
|
+2.11%
|
-22.51%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
36,779
|
36,503
|
37,813
|
27,602
|
22,374
|
17,595
|
-
|
-
|
Enterprise Value (EV)
1 |
42,011
|
42,836
|
46,233
|
52,322
|
47,449
|
31,439
|
30,812
|
29,758
|
P/E ratio
|
17.1
x
|
17.6
x
|
16.7
x
|
12.8
x
|
55.7
x
|
10.2
x
|
8.21
x
|
7.21
x
|
Yield
|
4.19%
|
4.56%
|
4.15%
|
2.79%
|
-
|
-
|
2.82%
|
2.87%
|
Capitalization / Revenue
|
0.34
x
|
0.29
x
|
0.3
x
|
0.2
x
|
0.15
x
|
0.11
x
|
0.1
x
|
0.1
x
|
EV / Revenue
|
0.38
x
|
0.34
x
|
0.36
x
|
0.39
x
|
0.32
x
|
0.2
x
|
0.18
x
|
0.17
x
|
EV / EBITDA
|
11.3
x
|
7.91
x
|
8.63
x
|
12.6
x
|
11.6
x
|
6.01
x
|
5.25
x
|
4.69
x
|
EV / FCF
|
2,414,426,097
x
|
13,505,701
x
|
33,292,554
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.92
x
|
4.62
x
|
4.61
x
|
2.82
x
|
2.19
x
|
1.46
x
|
1.25
x
|
1.09
x
|
Nbr of stocks (in thousands)
|
192,549
|
192,477
|
192,509
|
192,535
|
192,412
|
192,585
|
-
|
-
|
Reference price
2 |
191.0
|
189.6
|
196.4
|
143.4
|
116.3
|
91.36
|
91.36
|
91.36
|
Announcement Date
|
11/13/19
|
11/18/20
|
11/17/21
|
11/16/22
|
11/29/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
109,477
|
124,277
|
127,940
|
135,609
|
149,324
|
158,643
|
167,936
|
177,531
|
EBITDA
1 |
3,734
|
5,419
|
5,358
|
4,140
|
4,083
|
5,232
|
5,867
|
6,339
|
EBIT
1 |
2,979
|
3,443
|
3,393
|
3,429
|
1,817
|
3,183
|
3,685
|
4,092
|
Operating Margin
|
2.72%
|
2.77%
|
2.65%
|
2.53%
|
1.22%
|
2.01%
|
2.19%
|
2.3%
|
Earnings before Tax (EBT)
1 |
2,782
|
2,696
|
3,017
|
3,042
|
979.2
|
2,267
|
2,870
|
3,364
|
Net income
1 |
2,163
|
2,075
|
2,266
|
2,152
|
401.3
|
1,642
|
2,188
|
2,530
|
Net margin
|
1.98%
|
1.67%
|
1.77%
|
1.59%
|
0.27%
|
1.04%
|
1.3%
|
1.43%
|
EPS
2 |
11.19
|
10.75
|
11.74
|
11.18
|
2.086
|
8.947
|
11.12
|
12.67
|
Free Cash Flow
|
17.4
|
3,172
|
1,389
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
0.02%
|
2.55%
|
1.09%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
0.47%
|
58.53%
|
25.92%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
0.8%
|
152.88%
|
61.3%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
8.000
|
8.650
|
8.160
|
4.000
|
-
|
-
|
2.574
|
2.619
|
Announcement Date
|
11/13/19
|
11/18/20
|
11/17/21
|
11/16/22
|
11/29/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
---|
Net sales
|
55,204
|
59,749
|
64,528
|
64,240
|
63,700
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
1,165
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
6.021
|
3.885
|
6.865
|
6.143
|
5.595
|
6.041
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/13/19
|
5/21/20
|
11/18/20
|
5/25/21
|
11/17/21
|
6/8/22
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,232
|
6,333
|
8,421
|
24,720
|
25,075
|
13,844
|
13,218
|
12,163
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.401
x
|
1.169
x
|
1.572
x
|
5.971
x
|
6.141
x
|
2.646
x
|
2.253
x
|
1.919
x
|
Free Cash Flow
|
17.4
|
3,172
|
1,389
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
29.7%
|
27%
|
28%
|
24.1%
|
11.7%
|
14.5%
|
15.6%
|
15.5%
|
ROA (Net income/ Total Assets)
|
6.63%
|
5.03%
|
4.32%
|
3.83%
|
1.97%
|
2.6%
|
3.3%
|
3.6%
|
Assets
1 |
32,654
|
41,232
|
52,402
|
56,188
|
20,413
|
63,158
|
66,288
|
70,281
|
Book Value Per Share
2 |
38.80
|
41.00
|
42.60
|
50.80
|
53.00
|
62.50
|
72.80
|
83.80
|
Cash Flow per Share
2 |
5.250
|
23.20
|
25.30
|
10.60
|
22.80
|
14.40
|
18.20
|
24.40
|
Capex
1 |
1,109
|
1,298
|
1,442
|
1,783
|
2,034
|
2,176
|
2,118
|
2,005
|
Capex / Sales
|
1.01%
|
1.04%
|
1.13%
|
1.32%
|
1.36%
|
1.37%
|
1.26%
|
1.13%
|
Announcement Date
|
11/13/19
|
11/18/20
|
11/17/21
|
11/16/22
|
11/29/23
|
-
|
-
|
-
|
Last Close Price
91.36
ZAR Average target price
117.6
ZAR Spread / Average Target +28.72% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.51% | 935M | | +14.48% | 485B | | +21.40% | 40.05B | | +5.39% | 38.37B | | +18.78% | 34B | | +7.63% | 28.47B | | -15.08% | 25.16B | | -0.55% | 25.08B | | +11.96% | 17.99B | | +4.35% | 17.88B |
Other Food Retail & Distribution
|