slotkoers
Johannesburg S.E.
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
104
ZAR
|
+2,41%
|
|
+2,25%
|
-11,81%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.779
|
36.503
|
37.813
|
27.602
|
22.374
|
20.025
|
-
|
-
|
Bedrijfswaarde
1 |
42.011
|
42.836
|
46.233
|
52.322
|
47.449
|
32.325
|
31.508
|
30.379
|
K/w-verhouding
|
17,1
x
|
17,6
x
|
16,7
x
|
12,8
x
|
55,7
x
|
11,3
x
|
9,11
x
|
7,77
x
|
Dividendrendement
|
4,19%
|
4,56%
|
4,15%
|
2,79%
|
-
|
-
|
3,21%
|
3,71%
|
Marktkapitalisatie/omzet
|
0,34
x
|
0,29
x
|
0,3
x
|
0,2
x
|
0,15
x
|
0,13
x
|
0,12
x
|
0,11
x
|
Bedrijfswaarde/omzet
|
0,38
x
|
0,34
x
|
0,36
x
|
0,39
x
|
0,32
x
|
0,2
x
|
0,19
x
|
0,17
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
7,91
x
|
8,63
x
|
12,6
x
|
11,6
x
|
6,35
x
|
5,45
x
|
4,77
x
|
Bedrijfswaarde/FCF
|
2.414
x
|
13,5
x
|
33,3
x
|
-
|
-
|
8,1
x
|
9,85
x
|
8,27
x
|
FCF Yield
|
0,04%
|
7,4%
|
3%
|
-
|
-
|
12,4%
|
10,2%
|
12,1%
|
Price to Book
|
4,92
x
|
4,62
x
|
4,61
x
|
2,82
x
|
2,19
x
|
1,66
x
|
1,42
x
|
1,22
x
|
Aantal aandelen (in duizenden)
|
192.549
|
192.477
|
192.509
|
192.535
|
192.412
|
192.585
|
-
|
-
|
Referentieprijs
2 |
191,0
|
189,6
|
196,4
|
143,4
|
116,3
|
104,0
|
104,0
|
104,0
|
Datum van publicatie
|
13-11-19
|
18-11-20
|
17-11-21
|
16-11-22
|
29-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
109.477
|
124.277
|
127.940
|
135.609
|
149.324
|
158.851
|
167.460
|
177.638
|
EBITDA
1 |
3.734
|
5.419
|
5.358
|
4.140
|
4.083
|
5.094
|
5.778
|
6.375
|
Bedrijfsresultaat (EBIT)
1 |
2.979
|
3.443
|
3.393
|
3.429
|
1.817
|
3.151
|
3.696
|
4.226
|
Operationele Marge
|
2,72%
|
2,77%
|
2,65%
|
2,53%
|
1,22%
|
1,98%
|
2,21%
|
2,38%
|
Resultaat voor belastingen (EBT)
1 |
2.782
|
2.696
|
3.017
|
3.042
|
979,2
|
2.333
|
2.942
|
3.498
|
Nettowinst (verlies)
1 |
2.163
|
2.075
|
2.266
|
2.152
|
401,3
|
1.745
|
2.246
|
2.689
|
Nettomarge
|
1,98%
|
1,67%
|
1,77%
|
1,59%
|
0,27%
|
1,1%
|
1,34%
|
1,51%
|
WPA
2 |
11,19
|
10,75
|
11,74
|
11,18
|
2,086
|
9,164
|
11,41
|
13,38
|
Free Cash Flow
1 |
17,4
|
3.172
|
1.389
|
-
|
-
|
3.993
|
3.200
|
3.676
|
FCF-marge
|
0,02%
|
2,55%
|
1,09%
|
-
|
-
|
2,51%
|
1,91%
|
2,07%
|
Kasstroomconversie (ebitda)
|
0,47%
|
58,53%
|
25,92%
|
-
|
-
|
78,38%
|
55,38%
|
57,66%
|
Kasstroomconversie (nettowinst)
|
0,8%
|
152,88%
|
61,3%
|
-
|
-
|
228,88%
|
142,46%
|
136,71%
|
Dividend per aandeel
2 |
8,000
|
8,650
|
8,160
|
4,000
|
-
|
-
|
3,335
|
3,854
|
Datum van publicatie
|
13-11-19
|
18-11-20
|
17-11-21
|
16-11-22
|
29-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2024 Q2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
55.204
|
59.749
|
64.528
|
64.240
|
63.700
|
-
|
-
|
79.269
|
79.696
|
81.278
|
82.648
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.099
|
1.589
|
1.471
|
1.850
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,39%
|
1,99%
|
1,81%
|
2,24%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
1.165
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
6,021
|
3,885
|
6,865
|
6,143
|
5,595
|
6,041
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,488
|
5,651
|
Datum van publicatie
|
13-11-19
|
21-05-20
|
18-11-20
|
25-05-21
|
17-11-21
|
08-06-22
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.232
|
6.333
|
8.421
|
24.720
|
25.075
|
12.300
|
11.483
|
10.354
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,401
x
|
1,169
x
|
1,572
x
|
5,971
x
|
6,141
x
|
2,415
x
|
1,987
x
|
1,624
x
|
Free Cash Flow
1 |
17,4
|
3.172
|
1.389
|
-
|
-
|
3.993
|
3.200
|
3.676
|
ROE (netto-inkomsten/eigen vermogen)
|
29,7%
|
27%
|
28%
|
24,1%
|
11,7%
|
13,7%
|
15,3%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
6,63%
|
5,03%
|
4,32%
|
3,83%
|
1,97%
|
2,6%
|
3,3%
|
3,6%
|
Totale activa
1 |
32.654
|
41.232
|
52.402
|
56.188
|
20.413
|
67.098
|
68.068
|
74.682
|
Nettoactief per aandeel
2 |
38,80
|
41,00
|
42,60
|
50,80
|
53,00
|
62,50
|
73,30
|
85,50
|
Cashflow per aandeel
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
|
2.078
|
1.958
|
1.923
|
Capex/omzet
|
1,01%
|
1,04%
|
1,13%
|
1,32%
|
1,36%
|
1,31%
|
1,17%
|
1,08%
|
Datum van publicatie
|
13-11-19
|
18-11-20
|
17-11-21
|
16-11-22
|
29-11-23
|
-
|
-
|
-
|
Laatste slotkoers
104
ZAR Gemiddelde koersdoel
106
ZAR Spread / Gemiddelde doel +1,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,81% | 1,06 mld. | | +25,14% | 530 mld. | | +14,58% | 37,79 mld. | | -0,41% | 36,26 mld. | | +23,40% | 35,42 mld. | | +9,71% | 29,22 mld. | | +7,06% | 27,37 mld. | | -15,05% | 25,62 mld. | | +17,71% | 18,87 mld. | | +7,49% | 18,44 mld. |
Levensmiddelenhandel & -distributie - Andere
|