slotkoers
Johannesburg S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
285,6
ZAR
|
-0,10%
|
|
+0,54%
|
-12,31%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.275
|
57.192
|
74.296
|
72.708
|
66.179
|
67.991
|
-
|
-
|
Bedrijfswaarde
1 |
47.662
|
55.040
|
72.089
|
70.693
|
63.724
|
65.656
|
65.203
|
64.643
|
K/w-verhouding
|
29,6
x
|
30,6
x
|
40,7
x
|
28,9
x
|
26,2
x
|
24
x
|
21,5
x
|
19,4
x
|
Dividendrendement
|
2,24%
|
1,96%
|
1,62%
|
2,14%
|
2,48%
|
2,68%
|
3%
|
3,35%
|
Marktkapitalisatie/omzet
|
1,6
x
|
1,66
x
|
1,99
x
|
1,84
x
|
1,59
x
|
1,5
x
|
1,37
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
1,52
x
|
1,6
x
|
1,93
x
|
1,79
x
|
1,53
x
|
1,45
x
|
1,31
x
|
1,2
x
|
Bedrijfswaarde/EBITDA
|
17,7
x
|
14,1
x
|
17,3
x
|
14,2
x
|
12,4
x
|
11,5
x
|
10,3
x
|
9,27
x
|
Bedrijfswaarde/FCF
|
-
|
59,4
x
|
44,4
x
|
65,5
x
|
26,8
x
|
20,5
x
|
16,9
x
|
12,6
x
|
FCF Yield
|
-
|
1,68%
|
2,25%
|
1,53%
|
3,73%
|
4,88%
|
5,91%
|
7,94%
|
Price to Book
|
10,2
x
|
11
x
|
15,5
x
|
12,8
x
|
11,1
x
|
10,7
x
|
9,31
x
|
8,18
x
|
Aantal aandelen (in duizenden)
|
252.640
|
248.663
|
245.557
|
243.970
|
241.971
|
238.062
|
-
|
-
|
Referentieprijs
2 |
199,0
|
230,0
|
302,6
|
298,0
|
273,5
|
285,6
|
285,6
|
285,6
|
Datum van publicatie
|
24-10-19
|
22-10-20
|
27-10-21
|
20-10-22
|
26-10-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
31.352
|
34.364
|
37.339
|
39.587
|
41.622
|
45.393
|
49.597
|
53.983
|
EBITDA
1 |
2.692
|
3.898
|
4.157
|
4.971
|
5.142
|
5.688
|
6.329
|
6.976
|
Bedrijfsresultaat (EBIT)
1 |
2.321
|
2.767
|
2.897
|
3.325
|
3.623
|
4.106
|
4.594
|
5.083
|
Operationele Marge
|
7,4%
|
8,05%
|
7,76%
|
8,4%
|
8,7%
|
9,05%
|
9,26%
|
9,42%
|
Resultaat voor belastingen (EBT)
1 |
2.364
|
2.584
|
2.642
|
3.639
|
3.471
|
3.951
|
4.381
|
4.853
|
Nettowinst (verlies)
1 |
1.703
|
1.880
|
1.838
|
2.523
|
2.538
|
2.870
|
3.204
|
3.575
|
Nettomarge
|
5,43%
|
5,47%
|
4,92%
|
6,37%
|
6,1%
|
6,32%
|
6,46%
|
6,62%
|
WPA
2 |
6,718
|
7,514
|
7,438
|
10,33
|
10,42
|
11,88
|
13,26
|
14,75
|
Free Cash Flow
1 |
-
|
925,9
|
1.622
|
1.079
|
2.380
|
3.204
|
3.856
|
5.135
|
FCF-marge
|
-
|
2,69%
|
4,34%
|
2,73%
|
5,72%
|
7,06%
|
7,77%
|
9,51%
|
Kasstroomconversie (ebitda)
|
-
|
23,75%
|
39,02%
|
21,71%
|
46,29%
|
56,32%
|
60,93%
|
73,61%
|
Kasstroomconversie (nettowinst)
|
-
|
49,25%
|
88,25%
|
42,79%
|
93,79%
|
111,62%
|
120,35%
|
143,62%
|
Dividend per aandeel
2 |
4,450
|
4,500
|
4,900
|
6,370
|
6,790
|
7,660
|
8,582
|
9,578
|
Datum van publicatie
|
24-10-19
|
22-10-20
|
27-10-21
|
20-10-22
|
26-10-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Omzet
1 |
16.857
|
17.508
|
18.134
|
19.205
|
-
|
20.030
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
1.206
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
3,380
|
4,134
|
3,589
|
3,849
|
4,928
|
5,399
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-04-20
|
22-10-20
|
23-04-21
|
27-10-21
|
28-04-22
|
20-10-22
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.614
|
2.152
|
2.207
|
2.015
|
2.455
|
2.335
|
2.787
|
3.348
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
926
|
1.622
|
1.079
|
2.380
|
3.204
|
3.856
|
5.135
|
ROE (netto-inkomsten/eigen vermogen)
|
36,5%
|
37,7%
|
38,2%
|
48%
|
43,6%
|
45,7%
|
44,9%
|
44%
|
ROA (netto-inkomsten/totale activa)
|
13,8%
|
12,4%
|
-
|
-
|
13,8%
|
14,5%
|
14,8%
|
15%
|
Totale activa
1 |
12.322
|
15.172
|
-
|
-
|
18.388
|
19.827
|
21.595
|
23.760
|
Nettoactief per aandeel
2 |
19,50
|
20,90
|
19,60
|
23,40
|
24,70
|
26,80
|
30,70
|
34,90
|
Cashflow per aandeel
2 |
7,440
|
6,060
|
9,360
|
7,850
|
13,60
|
15,20
|
17,30
|
19,10
|
Capex
1 |
647
|
591
|
690
|
838
|
930
|
883
|
868
|
858
|
Capex/omzet
|
2,06%
|
1,72%
|
1,85%
|
2,12%
|
2,23%
|
1,95%
|
1,75%
|
1,59%
|
Datum van publicatie
|
24-10-19
|
22-10-20
|
27-10-21
|
20-10-22
|
26-10-23
|
-
|
-
|
-
|
Laatste slotkoers
285,6
ZAR Gemiddelde koersdoel
309,9
ZAR Spread / Gemiddelde doel +8,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,31% | 3,61 mld. | | -31,97% | 10,84 mld. | | +8,14% | 6,04 mld. | | -11,41% | 5,86 mld. | | -30,42% | 6,06 mld. | | -0,88% | 4,71 mld. | | +52,19% | 4,29 mld. | | -14,86% | 3,33 mld. | | -6,93% | 3,01 mld. | | -1,22% | 2,8 mld. |
Drugshandelaren - Andere
|