|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Capitalization1 |
92 600 | 141 061 | 343 061 | 390 917 | 390 917 | - |
Entreprise Value (EV)1 |
94 560 | 137 687 | 325 761 | 373 291 | 330 496 | 312 816 |
P/E ratio |
47,8x | 20,8x | 18,6x | 16,5x | 6,56x | 7,10x |
Yield |
0,99% | 2,09% | 4,02% | 2,70% | 7,19% | 7,34% |
Capitalization / Revenue |
1,41x | 1,89x | 3,45x | 3,48x | 2,01x | 2,07x |
EV / Revenue |
1,44x | 1,85x | 3,27x | 3,32x | 1,70x | 1,66x |
EV / EBITDA |
8,86x | 9,19x | 10,9x | 9,01x | 3,85x | 4,09x |
Price to Book |
2,31x | 3,05x | 5,66x | 5,41x | 3,74x | 3,09x |
Nbr of stocks (in thousands) |
261 983 | 262 229 | 262 413 | 257 638 | 257 638 | - |
Reference price (ZAR) |
353 | 538 | 1 307 | 1 517 | 1 517 | 1 517 |
Last update |
02/19/2018 | 02/18/2019 | 02/15/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
1 ZAR in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net sales1 |
65 670 | 74 582 | 99 551 | 112 418 | 194 073 | 188 532 |
EBITDA1 |
10 667 | 14 989 | 29 950 | 41 448 | 85 944 | 76 542 |
Operating profit (EBIT)1 |
6 574 | 10 821 | 26 026 | 36 936 | 81 022 | 71 334 |
Operating Margin |
10,0% | 14,5% | 26,1% | 32,9% | 41,7% | 37,8% |
Pre-Tax Profit (EBT)1 |
3 540 | 9 659 | 25 305 | 33 875 | 84 111 | 76 578 |
Net income1 |
1 944 | 6 817 | 18 500 | 24 206 | 60 898 | 49 891 |
Net margin |
2,96% | 9,14% | 18,6% | 21,5% | 31,4% | 26,5% |
EPS2 |
7,39 | 25,9 | 70,5 | 92,1 | 231 | 214 |
Dividend per Share2 |
3,49 | 11,3 | 52,6 | 41,0 | 109 | 111 |
Last update |
02/19/2018 | 02/18/2019 | 02/15/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
1 ZAR in Million 2 ZAR Estimates
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net Debt1 |
1 960 | - | - | - | - | - |
Net Cash position1 |
- | 3 374 | 17 300 | 17 626 | 60 421 | 78 101 |
Leverage (Debt / EBITDA) |
0,18x | -0,23x | -0,58x | -0,43x | -0,70x | -1,02x |
Free Cash Flow1 |
8 152 | 8 616 | 19 838 | 10 791 | 59 359 | 38 965 |
ROE (Net Profit / Equities) |
9,53% | 17,1% | 34,3% | 36,8% | 61,7% | 43,3% |
Shareholders' equity1 |
20 396 | 39 816 | 53 932 | 65 836 | 98 723 | 115 260 |
ROA (Net Profit / Asset) |
2,45% | 8,02% | 19,1% | 17,7% | 36,5% | 17,8% |
Assets1 |
79 256 | 85 051 | 96 721 | 136 956 | 166 708 | 280 711 |
Book Value Per Share2 |
153 | 176 | 231 | 280 | 406 | 492 |
Cash Flow per Share2 |
50,0 | 59,4 | 108 | 67,0 | 273 | 247 |
Capex1 |
4 969 | 6 964 | 8 600 | 8 261 | 8 971 | 8 159 |
Capex / Sales |
7,57% | 9,34% | 8,64% | 7,35% | 4,62% | 4,33% |
Last update |
02/19/2018 | 02/18/2019 | 02/15/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
1 ZAR in Million 2 ZAR Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
Capitalization (ZAR) 390 916 771 437 Capitalization (USD) 25 743 104 939 Net sales (ZAR) 99 551 000 000 Net sales (USD) 6 533 333 028 Number of employees 22 601 Sales / Employee (ZAR) 4 404 717 Sales / Employee (USD) 289 073 Free-Float capitalization (ZAR) 82 775 786 997 Free-Float capitalization (USD) 5 451 047 197 Avg. Exchange 20 sessions (ZAR) 266 749 167 Avg. Exchange 20 sessions (USD) 17 506 214 Average Daily Capital Traded 0,07%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|