ZEDA LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.99 ZAR | +1.10% |
|
-0.08% | -5.96% |
| 2023 | Zeda Limited Announces Formation of New Sub-Committee, Effective 1 December 2023 | CI |
| 2023 | Zeda Limited Reports Earnings Results for the Full Year Ended September 30, 2023 | CI |
Valuation
| Fiscal Period: Settembre | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 2,200 | 2,236 | - | - |
| Enterprise Value (EV) 1 | 2,200 | 7,758 | 8,463 | 9,211 |
| P/E ratio | 3 x | 3.67 x | 3.22 x | 2.86 x |
| Yield | - | 7.59% | 8.76% | 7.8% |
| Capitalization / Revenue | - | 0.22 x | 0.19 x | 0.18 x |
| EV / Revenue | - | 0.75 x | 0.74 x | 0.75 x |
| EV / EBITDA | - | 2.14 x | 2.13 x | 2.13 x |
| EV / FCF | - | -21.6 x | -44.5 x | -82.2 x |
| FCF Yield | - | -4.63% | -2.25% | -1.22% |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 189,642 | 186,476 | - | - |
| Reference price 2 | 11.60 | 11.99 | 11.99 | 11.99 |
| Announcement Date | 11/27/23 | - | - | - |
1ZAR in Million2ZAR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Settembre | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 10,361 | 11,503 | 12,346 |
| EBITDA 1 | - | - | 3,629 | 3,966 | 4,315 |
| EBIT 1 | - | - | 1,560 | 1,716 | 1,877 |
| Operating Margin | - | - | 15.05% | 14.92% | 15.2% |
| Earnings before Tax (EBT) 1 | - | - | 864.2 | 983.6 | 1,104 |
| Net income 1 | 561.4 | 731.9 | 622.4 | 708.1 | 794.6 |
| Net margin | - | - | 6.01% | 6.16% | 6.44% |
| EPS 2 | 2.960 | 3.872 | 3.270 | 3.725 | 4.185 |
| Free Cash Flow 1 | - | - | -359 | -190 | -112 |
| FCF margin | - | - | -3.47% | -1.65% | -0.91% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.9100 | 1.050 | 0.9350 |
| Announcement Date | 11/28/22 | 11/27/23 | - | - | - |
1ZAR in Million2ZAR
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 5,522 | 6,227 | 6,975 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.522 x | 1.57 x | 1.616 x |
| Free Cash Flow 1 | - | - | -359 | -190 | -112 |
| ROE (net income / shareholders' equity) | - | - | 22.2% | 21.4% | 20.6% |
| ROA (Net income/ Total Assets) | - | - | 7.65% | 7.9% | 8.05% |
| Assets 1 | - | - | 8,136 | 8,963 | 9,871 |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 3,565 | 3,893 | 4,255 |
| Capex / Sales | - | - | 34.4% | 33.84% | 34.46% |
| Announcement Date | 11/28/22 | 11/27/23 | - | - | - |
1ZAR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
11.99
ZAR
Average target price
14.9
ZAR
Spread / Average Target
+24.27%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.96% | 121M | |
| -23.90% | 10.07B | |
| -33.26% | 4.34B | |
| -46.78% | 1.69B | |
| +0.38% | 1.5B | |
| -14.10% | 1.26B | |
| -2.16% | 740M | |
| -3.65% | 727M | |
| +31.82% | 503M | |
| -40.62% | 503M |
- Stock Market
- Equities
- ZZD Stock
- Financials Zeda Limited
