slotkoers
Johannesburg S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
89,49
ZAR
|
+1,57%
|
|
+1,55%
|
-15,58%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
202.196
|
198.843
|
214.230
|
271.112
|
236.182
|
173.202
|
-
|
-
|
Bedrijfswaarde
1 |
225.374
|
233.481
|
241.947
|
298.864
|
284.465
|
219.913
|
217.308
|
212.466
|
K/w-verhouding
|
12,8
x
|
12,5
x
|
12,9
x
|
15,8
x
|
12,9
x
|
9,52
x
|
9,05
x
|
8,43
x
|
Dividendrendement
|
7,13%
|
7,22%
|
6,53%
|
5,31%
|
5,49%
|
7,54%
|
7,94%
|
8,65%
|
Marktkapitalisatie/omzet
|
2,33
x
|
2,19
x
|
2,18
x
|
2,64
x
|
1,98
x
|
1,16
x
|
1,16
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
2,6
x
|
2,57
x
|
2,46
x
|
2,91
x
|
2,39
x
|
1,48
x
|
1,46
x
|
1,36
x
|
Bedrijfswaarde/EBITDA
|
6,68
x
|
6,21
x
|
6,16
x
|
7,49
x
|
6,3
x
|
4
x
|
3,9
x
|
3,62
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
12,3
x
|
12,1
x
|
14,8
x
|
13,7
x
|
11
x
|
9
x
|
8,17
x
|
FCF Yield
|
6,38%
|
8,11%
|
8,23%
|
6,75%
|
7,3%
|
9,07%
|
11,1%
|
12,2%
|
Price to Book
|
2,43
x
|
2,17
x
|
2,7
x
|
3,41
x
|
2,75
x
|
1,84
x
|
1,73
x
|
1,63
x
|
Aantal aandelen (in duizenden)
|
1.814.556
|
1.699.369
|
1.696.737
|
1.694.453
|
1.935.281
|
1.935.439
|
-
|
-
|
Referentieprijs
2 |
111,4
|
117,0
|
126,3
|
160,0
|
122,0
|
89,49
|
89,49
|
89,49
|
Datum van publicatie
|
13-05-19
|
11-05-20
|
18-05-21
|
16-05-22
|
14-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
86.627
|
90.746
|
98.302
|
102.736
|
119.170
|
148.713
|
149.203
|
156.598
|
EBITDA
1 |
33.714
|
37.610
|
39.299
|
39.888
|
45.144
|
54.970
|
55.682
|
58.770
|
Bedrijfsresultaat (EBIT)
1 |
24.306
|
27.711
|
27.652
|
28.236
|
29.252
|
34.324
|
35.203
|
37.992
|
Operationele Marge
|
28,06%
|
30,54%
|
28,13%
|
27,48%
|
24,55%
|
23,08%
|
23,59%
|
24,26%
|
Resultaat voor belastingen (EBT)
1 |
22.089
|
23.058
|
23.781
|
24.563
|
25.008
|
28.805
|
29.697
|
34.234
|
Nettowinst (verlies)
1 |
14.822
|
15.944
|
16.581
|
17.163
|
16.767
|
17.933
|
18.793
|
21.241
|
Nettomarge
|
17,11%
|
17,57%
|
16,87%
|
16,71%
|
14,07%
|
12,06%
|
12,6%
|
13,56%
|
WPA
2 |
8,720
|
9,390
|
9,780
|
10,13
|
9,480
|
9,397
|
9,894
|
10,62
|
Free Cash Flow
1 |
14.387
|
18.944
|
19.918
|
20.185
|
20.776
|
19.948
|
24.132
|
26.008
|
FCF-marge
|
16,61%
|
20,88%
|
20,26%
|
19,65%
|
17,43%
|
13,41%
|
16,17%
|
16,61%
|
Kasstroomconversie (ebitda)
|
42,67%
|
50,37%
|
50,68%
|
50,6%
|
46,02%
|
36,29%
|
43,34%
|
44,25%
|
Kasstroomconversie (nettowinst)
|
97,07%
|
118,82%
|
120,13%
|
117,61%
|
123,91%
|
111,24%
|
128,41%
|
122,44%
|
Dividend per aandeel
2 |
7,950
|
8,450
|
8,250
|
8,500
|
6,700
|
6,748
|
7,104
|
7,742
|
Datum van publicatie
|
13-05-19
|
11-05-20
|
18-05-21
|
16-05-22
|
14-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
44.389
|
46.357
|
47.844
|
50.458
|
24.779
|
49.856
|
26.745
|
52.880
|
26.056
|
53.713
|
65.457
|
72.798
|
73.731
|
EBITDA
|
-
|
19.444
|
19.433
|
-
|
-
|
20.076
|
-
|
-
|
-
|
20.200
|
-
|
27.286
|
27.842
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
14.058
|
-
|
-
|
-
|
13.268
|
-
|
-
|
18.154
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
28,2%
|
-
|
-
|
-
|
24,7%
|
-
|
-
|
24,62%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
12.410
|
-
|
-
|
-
|
11.076
|
-
|
14.102
|
14.910
|
Nettowinst (verlies)
|
-
|
-
|
9.271
|
-
|
-
|
8.545
|
-
|
-
|
-
|
7.740
|
-
|
8.385
|
9.161
|
Nettomarge
|
-
|
-
|
19,38%
|
-
|
-
|
17,14%
|
-
|
-
|
-
|
14,41%
|
-
|
11,52%
|
12,42%
|
WPA
|
4,610
|
4,780
|
5,330
|
4,450
|
-
|
5,040
|
-
|
5,090
|
-
|
4,570
|
4,910
|
4,340
|
4,610
|
Dividend per aandeel
|
-
|
-
|
4,150
|
-
|
-
|
4,200
|
-
|
-
|
-
|
3,400
|
-
|
-
|
-
|
Datum van publicatie
|
11-11-19
|
11-05-20
|
16-11-20
|
18-05-21
|
23-07-21
|
15-11-21
|
01-02-22
|
16-05-22
|
21-07-22
|
14-11-22
|
14-05-23
|
10-11-23
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
23.178
|
34.638
|
27.717
|
27.752
|
48.283
|
46.710
|
44.106
|
39.264
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6875
x
|
0,921
x
|
0,7053
x
|
0,6957
x
|
1,07
x
|
0,8497
x
|
0,7921
x
|
0,6681
x
|
Free Cash Flow
1 |
14.387
|
18.944
|
19.918
|
20.185
|
20.776
|
19.948
|
24.132
|
26.008
|
ROE (netto-inkomsten/eigen vermogen)
|
20,8%
|
18,8%
|
19,4%
|
21,6%
|
20,3%
|
20,3%
|
20,8%
|
21,7%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
9,27%
|
9,16%
|
9,81%
|
8,25%
|
7,95%
|
7,95%
|
8,5%
|
Totale activa
1 |
142.504
|
171.940
|
181.101
|
174.974
|
203.140
|
225.569
|
236.392
|
249.898
|
Nettoactief per aandeel
2 |
45,90
|
54,00
|
46,80
|
46,90
|
44,40
|
48,70
|
51,70
|
54,90
|
Cashflow per aandeel
2 |
16,20
|
19,00
|
19,20
|
19,50
|
22,50
|
23,30
|
23,10
|
24,70
|
Capex
1 |
13.653
|
13.890
|
13.443
|
13.843
|
20.175
|
20.569
|
21.309
|
22.533
|
Capex/omzet
|
15,76%
|
15,31%
|
13,68%
|
13,47%
|
16,93%
|
13,83%
|
14,28%
|
14,39%
|
Datum van publicatie
|
13-05-19
|
11-05-20
|
18-05-21
|
16-05-22
|
14-05-23
|
-
|
-
|
-
|
Laatste slotkoers
89,49
ZAR Gemiddelde koersdoel
113,7
ZAR Spread / Gemiddelde doel +27,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,58% | 9,2 mld. | | +2,26% | 193 mld. | | -0,18% | 120 mld. | | +23,66% | 72,46 mld. | | -2,36% | 57,97 mld. | | +24,90% | 23,92 mld. | | +9,95% | 16,07 mld. | | -10,14% | 15,66 mld. | | +4,97% | 9,6 mld. | | +2,40% | 7,93 mld. |
andere draadloze telecommunicatiediensten
|