Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Perpetuity Growth Rate | 0.0% - 0.3% | 0.0% |
Discount Rate | 8.6% - 7.6% | 8.1% |
Fair Value | R88.05 - R99.40 | R92.40 |
Upside | -3.6% - 8.9% | 1.2% |
Project Adjusted Dividends | ||||||||
Fiscal Year Ending | ||||||||
(ZAR in millions) | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | Terminal | |
Net Income to Common | 3,592 | 599 | 1,808 | 2,104 | 1,133 | 855 | 855 | |
% Growth | -30.4% | -83.3% | 202.1% | 16.4% | -46.2% | -24.5% | ||
Payout Ratio | 45.4% | 54.0% | 63.0% | 72.0% | 81.0% | 90.0% | 92.5% | |
Projected Dividends | 1,630 | 1,630 | 1,139 | 1,515 | 918 | 770 | 791 | |
% Growth | 0.0% | -30.1% | 33.0% | -39.4% | -16.1% |
Historical Performance | ||||||||
Fiscal Year Ending | YTD | YTD | ||||||
(ZAR in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-23 | Dec-24 | |
Cash Dividends Paid | 0 | 0 | 10,483 | 6,920 | 1,630 | 6,920 | 1,630 | |
% Growth | NM | NM | -34% | -76% | -76% | |||
Net Income to Common | (330) | 6,429 | 16,988 | 5,162 | 3,592 | 5,162 | 3,592 | |
% Growth | NM | 164% | -70% | -30% | -30% | |||
Payout Ratio | 0% | 0% | 62% | 134% | 45% | 134% | 45% | |
Retention Ratio | 100% | 100% | 38% | -34% | 55% | -34% | 55% | |
Adjusted EBITDA | 282 | 9,748 | 28,697 | 8,181 | 5,983 | 8,181 | 5,983 | |
% Growth | 3357% | 194% | -71% | -27% | -27% | |||
Total Debt | 733 | 184 | 153 | 132 | 50 | 132 | 50 | |
Shareholder's Equity | 2,761 | 16,573 | 26,273 | 24,609 | 25,560 | 24,609 | 25,560 | |
Debt / EBITDA | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
Debt / Equity | 27% | 1% | 1% | 1% | 0% | 1% | 0% | |
3-Yr Avg. Dividend Growth | -55.2% | |||||||
5-Yr Median Payout Ratio | 45.4% |