Stock EXP EXEMPLAR REITAIL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Exemplar REITail Limited

Equities

EXP

ZAE000257549

Commercial REITs

End-of-day quote Johannesburg S.E.
Other stock markets
 06:00:00 2024-05-23 pm EDT 		5-day change 1st Jan Change
11.5 ZAR 0.00% Intraday chart for Exemplar REITail Limited 0.00% 0.00%
May. 27 Exemplar REITail Limited Reports Earnings Results for the Full Year Ended February 29, 2024 CI
May. 27 Exemplar Declares Dividend for the Six Months Ended 29 February 2024, Payable on 18 June 2024 CI

Valuation

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Capitalization 1 3,059 3,101 3,055 3,190 3,984 3,821
Enterprise Value (EV) 1 4,728 5,170 5,611 5,594 6,913 7,102
P/E ratio 5.21 x 8.64 x 13.3 x 3.49 x 4.16 x -
Yield 8.25% 9.51% 9.05% 12.2% 11.8% -
Capitalization / Revenue 4.36 x 4.26 x 3.87 x 3.61 x 3.8 x 3.13 x
EV / Revenue 6.73 x 7.1 x 7.11 x 6.32 x 6.6 x 5.82 x
EV / EBITDA 10.7 x 11.6 x 11.7 x 10.5 x 10.2 x 9.4 x
EV / FCF - 622,025,323 x 14,256,587 x 22,300,089 x 15,382,856 x 41,753,710 x
FCF Yield - 0% 0% 0% 0% 0%
Price to Book 0.88 x 0.88 x 0.86 x 0.75 x 0.85 x -
Nbr of stocks (in thousands) 305,872 319,739 325,028 332,291 332,291 332,291
Reference price 2 10.00 9.700 9.400 9.600 11.99 11.50
Announcement Date 6/18/19 6/17/20 5/25/21 5/24/22 5/29/23 5/27/24
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2019 2020 2021 2022 2023
Net sales 1 702.3 727.7 789.2 884.6 1,047
EBITDA 1 440.8 447.1 480.7 534.8 675.8
EBIT 1 440.7 446.7 480.1 534 674.6
Operating Margin 62.76% 61.39% 60.84% 60.36% 64.4%
Earnings before Tax (EBT) 1 493.6 380 253.2 1,006 1,080
Net income 1 447.9 361.4 231.5 914.3 975.3
Net margin 63.78% 49.67% 29.34% 103.35% 93.11%
EPS 2 1.920 1.122 0.7083 2.751 2.885
Free Cash Flow - 8.311 393.6 250.9 449.4
FCF margin - 1.14% 49.87% 28.36% 42.9%
FCF Conversion (EBITDA) - 1.86% 81.88% 46.91% 66.5%
FCF Conversion (Net income) - 2.3% 169.99% 27.44% 46.08%
Dividend per Share 2 0.8246 0.9227 0.8503 1.176 1.411
Announcement Date 6/18/19 6/17/20 5/25/21 5/24/22 5/29/23
1ZAR in Million2ZAR
Estimates

Balance Sheet Analysis

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Net Debt 1 1,669 2,068 2,556 2,404 2,929 3,281
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.786 x 4.625 x 5.317 x 4.496 x 4.334 x 4.343 x
Free Cash Flow - 8.31 394 251 449 170
ROE (net income / shareholders' equity) - 10.6% 6.21% 23.9% 21.9% 14.9%
ROA (Net income/ Total Assets) - 4.76% 4.66% 4.68% 5.28% 5.36%
Assets 1 - 7,587 4,965 19,530 18,487 13,220
Book Value Per Share 2 11.30 11.10 10.90 12.80 14.10 -
Cash Flow per Share 2 0.2100 0.1500 0.1200 0.8700 0.1800 -
Capex 1 0.46 - - - - -
Capex / Sales 0.07% - - - - -
Announcement Date 6/18/19 6/17/20 5/25/21 5/24/22 5/29/23 5/27/24
1ZAR in Million2ZAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Retail REITs

1st Jan change Capi.
EXEMPLAR REITAIL LIMITED Stock Exemplar REITail Limited
0.00% 208M
SIMON PROPERTY GROUP, INC. Stock Simon Property Group, Inc.
+3.18% 48.2B
KIMCO REALTY CORPORATION Stock Kimco Realty Corporation
-14.45% 12.45B
REGENCY CENTERS CORPORATION Stock Regency Centers Corporation
-12.07% 10.93B
THE LINK REAL ESTATE INVESTMENT TRUST Stock The Link Real Estate Investment Trust
-23.72% 10.89B
NNN REIT, INC. Stock NNN REIT, Inc.
-5.41% 7.57B
AGREE REALTY CORPORATION Stock Agree Realty Corporation
-5.88% 5.95B
VICINITY CENTRES Stock Vicinity Centres
-6.62% 5.8B
KITE REALTY GROUP TRUST Stock Kite Realty Group Trust
-8.22% 4.62B
GENERAL DE GALERÍAS COMERCIALES SOCIMI, S.A. Stock General de Galerías Comerciales SOCIMI, S.A.
0.00% 4.01B
Retail REITs
  1. Stock Market
  2. Equities
  3. EXP Stock
  4. Financials Exemplar REITail Limited