End-of-day quote
Johannesburg S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
19.59
ZAR
|
+2.73%
|
|
+1.50%
|
-15.81%
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
33,114
|
28,075
|
24,733
|
22,280
|
21,944
|
9,455
|
-
|
-
|
Enterprise Value (EV)
1 |
34,736
|
45,018
|
40,959
|
38,746
|
43,219
|
31,546
|
33,441
|
34,236
|
P/E ratio
|
20.3
x
|
23.6
x
|
25.5
x
|
18.3
x
|
18.8
x
|
-58.7
x
|
21.1
x
|
11.9
x
|
Yield
|
3.32%
|
0.73%
|
3.48%
|
4.76%
|
4.06%
|
-
|
2.68%
|
4.86%
|
Capitalization / Revenue
|
0.38
x
|
0.31
x
|
0.27
x
|
0.23
x
|
0.21
x
|
0.08
x
|
0.08
x
|
0.07
x
|
EV / Revenue
|
0.39
x
|
0.5
x
|
0.44
x
|
0.4
x
|
0.41
x
|
0.28
x
|
0.28
x
|
0.26
x
|
EV / EBITDA
|
10.3
x
|
7.41
x
|
7.04
x
|
6.24
x
|
6.54
x
|
5.59
x
|
4.79
x
|
4.41
x
|
EV / FCF
|
73.7
x
|
15.6
x
|
15.1
x
|
35.5
x
|
-47.2
x
|
-187
x
|
-163
x
|
43.4
x
|
FCF Yield
|
1.36%
|
6.42%
|
6.61%
|
2.82%
|
-2.12%
|
-0.54%
|
-0.61%
|
2.3%
|
Price to Book
|
7.67
x
|
9.33
x
|
7.34
x
|
5.99
x
|
5.92
x
|
3.08
x
|
2.68
x
|
2.4
x
|
Nbr of stocks (in thousands)
|
475,166
|
476,176
|
478,664
|
479,759
|
480,902
|
482,654
|
-
|
-
|
Reference price
2 |
69.69
|
58.96
|
51.67
|
46.44
|
45.63
|
19.59
|
19.59
|
19.59
|
Announcement Date
|
4/26/19
|
5/12/20
|
4/21/21
|
5/17/22
|
5/3/23
|
-
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
88,293
|
89,282
|
93,079
|
97,873
|
106,562
|
112,407
|
120,135
|
129,553
|
EBITDA
1 |
3,377
|
6,079
|
5,820
|
6,206
|
6,613
|
5,647
|
6,979
|
7,770
|
EBIT
1 |
2,176
|
3,148
|
2,708
|
2,886
|
3,048
|
1,642
|
2,733
|
3,248
|
Operating Margin
|
2.46%
|
3.53%
|
2.91%
|
2.95%
|
2.86%
|
1.46%
|
2.27%
|
2.51%
|
Earnings before Tax (EBT)
1 |
2,200
|
1,736
|
1,408
|
1,762
|
1,708
|
209.7
|
670.1
|
1,065
|
Net income
1 |
1,650
|
1,195
|
967.1
|
1,214
|
1,170
|
204
|
433.1
|
617.7
|
Net margin
|
1.87%
|
1.34%
|
1.04%
|
1.24%
|
1.1%
|
0.18%
|
0.36%
|
0.48%
|
EPS
2 |
3.428
|
2.496
|
2.025
|
2.533
|
2.425
|
-0.3338
|
0.9298
|
1.647
|
Free Cash Flow
1 |
471.5
|
2,890
|
2,707
|
1,091
|
-916.3
|
-169
|
-205
|
789
|
FCF margin
|
0.53%
|
3.24%
|
2.91%
|
1.11%
|
-0.86%
|
-0.15%
|
-0.17%
|
0.61%
|
FCF Conversion (EBITDA)
|
13.96%
|
47.55%
|
46.51%
|
17.58%
|
-
|
-
|
-
|
10.16%
|
FCF Conversion (Net income)
|
28.58%
|
241.93%
|
279.87%
|
89.85%
|
-
|
-
|
-
|
127.73%
|
Dividend per Share
2 |
2.311
|
0.4280
|
1.797
|
2.212
|
1.852
|
-
|
0.5257
|
0.9513
|
Announcement Date
|
4/26/19
|
5/12/20
|
4/21/21
|
5/17/22
|
5/3/23
|
-
|
-
|
-
|
Fiscal Period: February |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
43,209
|
46,073
|
44,227
|
48,851
|
-
|
-
|
-
|
54,062
|
58,894
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
1,822
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
3.73%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
1,166
|
-
|
-
|
-
|
-
|
1,057
|
Net income
1 |
-
|
-
|
-
|
808.4
|
-
|
917.7
|
453.3
|
-
|
775
|
Net margin
|
-
|
-
|
-
|
1.65%
|
-
|
-
|
-
|
-
|
1.32%
|
EPS
|
0.8071
|
1.590
|
0.3316
|
1.694
|
0.6200
|
1.914
|
0.9423
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
1.850
|
-
|
-
|
-
|
Announcement Date
|
10/21/19
|
5/12/20
|
10/20/20
|
4/21/21
|
9/27/22
|
5/17/22
|
10/18/22
|
10/18/23
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,622
|
16,943
|
16,227
|
16,466
|
21,276
|
22,091
|
23,986
|
24,781
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4802
x
|
2.787
x
|
2.788
x
|
2.653
x
|
3.217
x
|
3.912
x
|
3.437
x
|
3.189
x
|
Free Cash Flow
1 |
472
|
2,890
|
2,707
|
1,091
|
-916
|
-169
|
-205
|
789
|
ROE (net income / shareholders' equity)
|
39.5%
|
45.4%
|
34.2%
|
35.5%
|
33.6%
|
-3%
|
10.9%
|
20.2%
|
ROA (Net income/ Total Assets)
|
8.48%
|
4.18%
|
3.07%
|
3.22%
|
3.01%
|
-0.5%
|
0.5%
|
1.95%
|
Assets
1 |
19,445
|
28,592
|
31,495
|
37,702
|
38,823
|
-40,800
|
86,620
|
31,677
|
Book Value Per Share
2 |
9.090
|
6.320
|
7.040
|
7.750
|
7.700
|
6.350
|
7.300
|
8.160
|
Cash Flow per Share
2 |
4.070
|
5.600
|
8.290
|
6.590
|
5.630
|
7.810
|
9.930
|
11.10
|
Capex
1 |
1,464
|
1,745
|
1,285
|
2,078
|
3,633
|
3,923
|
3,284
|
2,592
|
Capex / Sales
|
1.66%
|
1.95%
|
1.38%
|
2.12%
|
3.41%
|
3.49%
|
2.73%
|
2%
|
Announcement Date
|
4/26/19
|
5/12/20
|
4/21/21
|
5/17/22
|
5/3/23
|
-
|
-
|
-
|
Last Close Price
19.59
ZAR Average target price
24.46
ZAR Spread / Average Target +24.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.81% | 483M | | -7.21% | 37.48B | | +11.52% | 36.38B | | +9.36% | 34.45B | | +9.52% | 20.04B | | +1.92% | 14.16B | | -17.40% | 12.54B | | -.--% | 11.82B | | +16.48% | 11.76B | | -3.89% | 11.62B |
Supermarkets & Convenience Stores
|