Beurs gesloten -
OTC Markets
18:03:29 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,22
USD
|
+1,65%
|
|
+1,83%
|
+24,48%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
37.698
|
15.672
|
40.021
|
47.666
|
29.313
|
41.521
|
-
|
-
|
Bedrijfswaarde
1 |
45.801
|
32.631
|
49.523
|
57.519
|
29.313
|
32.096
|
57.676
|
55.507
|
K/w-verhouding
|
14,4
x
|
6,44
x
|
-20
x
|
16,5
x
|
9,78
x
|
10,7
x
|
11,7
x
|
10,2
x
|
Dividendrendement
|
4,79%
|
4,95%
|
-
|
3,39%
|
-
|
2,79%
|
3,06%
|
4,08%
|
Marktkapitalisatie/omzet
|
1,02
x
|
0,44
x
|
1,21
x
|
1,1
x
|
0,57
x
|
0,57
x
|
0,71
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
1,23
x
|
0,92
x
|
1,5
x
|
1,33
x
|
0,57
x
|
0,57
x
|
0,99
x
|
0,9
x
|
Bedrijfswaarde/EBITDA
|
8,86
x
|
5,6
x
|
7,6
x
|
6,26
x
|
2,81
x
|
5,19
x
|
4,52
x
|
4,05
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
14,2
x
|
6,55
x
|
26,1
x
|
-
|
22,8
x
|
22,1
x
|
18,5
x
|
FCF Yield
|
4,48%
|
7,05%
|
15,3%
|
3,82%
|
-
|
4,38%
|
4,52%
|
5,41%
|
Price to Book
|
2,64
x
|
0,98
x
|
2,31
x
|
2,5
x
|
-
|
1,58
x
|
1,41
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
231.277
|
231.600
|
325.932
|
323.424
|
322.300
|
322.414
|
-
|
-
|
Referentieprijs
2 |
163,0
|
67,67
|
122,8
|
147,4
|
90,95
|
128,8
|
128,8
|
128,8
|
Datum van publicatie
|
23/05/19
|
18/06/20
|
10/06/21
|
10/06/22
|
9/06/23
|
7/06/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.128
|
35.323
|
32.950
|
43.370
|
51.778
|
56.221
|
58.343
|
61.964
|
EBITDA
1 |
5.172
|
5.826
|
6.515
|
9.186
|
10.443
|
11.401
|
12.758
|
13.708
|
Bedrijfsresultaat (EBIT)
1 |
4.328
|
4.700
|
1.547
|
4.872
|
5.417
|
5.900
|
6.387
|
7.142
|
Operationele Marge
|
11,66%
|
13,31%
|
4,69%
|
11,23%
|
10,46%
|
10,49%
|
10,95%
|
11,53%
|
Resultaat voor belastingen (EBT)
1 |
3.578
|
3.349
|
-1.713
|
4.029
|
4.043
|
4.176
|
4.708
|
5.399
|
Nettowinst (verlies)
1 |
2.638
|
2.444
|
-1.862
|
2.910
|
3.026
|
3.031
|
3.410
|
3.922
|
Nettomarge
|
7,11%
|
6,92%
|
-5,65%
|
6,71%
|
5,84%
|
5,39%
|
5,84%
|
6,33%
|
WPA
2 |
11,31
|
10,51
|
-6,140
|
8,946
|
9,302
|
9,287
|
11,00
|
12,63
|
Free Cash Flow
1 |
2.054
|
2.300
|
7.555
|
2.200
|
-
|
2.593
|
2.607
|
3.004
|
FCF-marge
|
5,53%
|
6,51%
|
22,93%
|
5,07%
|
-
|
4,65%
|
4,47%
|
4,85%
|
Kasstroomconversie (ebitda)
|
39,71%
|
39,48%
|
115,97%
|
23,95%
|
-
|
22,74%
|
20,43%
|
21,91%
|
Kasstroomconversie (nettowinst)
|
77,85%
|
94,12%
|
-
|
75,61%
|
-
|
92,41%
|
76,46%
|
76,59%
|
Dividend per aandeel
2 |
7,800
|
3,350
|
-
|
5,000
|
-
|
3,594
|
3,946
|
5,254
|
Datum van publicatie
|
23/05/19
|
18/06/20
|
10/06/21
|
10/06/22
|
9/06/23
|
7/06/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
16.955
|
18.368
|
12.530
|
20.420
|
19.022
|
23.494
|
-
|
28.643
|
EBITDA
|
-
|
-
|
1.155
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
279,8
|
1.267
|
-
|
2.619
|
-
|
-
|
Operationele Marge
|
-
|
-
|
2,23%
|
6,2%
|
-
|
11,15%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-2.102
|
-
|
-
|
1.742
|
1.999
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-2.278
|
-
|
-
|
1.252
|
1.462
|
Nettomarge
|
-
|
-
|
-
|
-11,16%
|
-
|
-
|
-
|
5,1%
|
WPA
|
-
|
5,200
|
-
|
-7,755
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
1,700
|
-
|
-
|
Datum van publicatie
|
7/11/19
|
18/06/20
|
5/11/20
|
10/06/21
|
11/11/21
|
11/11/22
|
10/11/23
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.102
|
16.958
|
9.501
|
9.853
|
-
|
17.634
|
16.155
|
13.986
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,567
x
|
2,911
x
|
1,458
x
|
1,073
x
|
-
|
1,547
x
|
1,266
x
|
1,02
x
|
Free Cash Flow
1 |
2.054
|
2.300
|
7.555
|
2.200
|
-
|
2.593
|
2.607
|
3.004
|
ROE (netto-inkomsten/eigen vermogen)
|
19,2%
|
18,1%
|
3,62%
|
18,2%
|
-
|
12,8%
|
13,6%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
9,13%
|
6,12%
|
1,47%
|
7,99%
|
-
|
8,67%
|
5,91%
|
6,36%
|
Totale activa
1 |
28.900
|
39.900
|
-126.318
|
36.407
|
-
|
32.377
|
57.647
|
61.637
|
Nettoactief per aandeel
2 |
61,90
|
68,80
|
53,20
|
58,80
|
-
|
81,60
|
91,10
|
100,0
|
Cashflow per aandeel
2 |
12,80
|
17,10
|
27,00
|
18,00
|
-
|
15,60
|
14,20
|
14,30
|
Capex
1 |
942
|
1.100
|
629
|
1.574
|
-
|
2.168
|
2.241
|
2.187
|
Capex/omzet
|
2,54%
|
3,11%
|
1,91%
|
3,63%
|
-
|
3,89%
|
3,84%
|
3,53%
|
Datum van publicatie
|
23/05/19
|
18/06/20
|
10/06/21
|
10/06/22
|
9/06/23
|
7/06/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
128,8
ZAR Gemiddelde koersdoel
136
ZAR Spread / Gemiddelde doel +5,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,53% | 153 mld. | | +18,26% | 76,89 mld. | | +4,95% | 48,45 mld. | | -16,65% | 44,16 mld. | | -5,67% | 25,35 mld. | | +19,82% | 14,71 mld. | | +11,48% | 13,81 mld. | | +14,07% | 9,65 mld. | | +109,24% | 9,43 mld. |
Kleding- en accessoirewinkels - Andere
|