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 |
|---|---|---|
| Selected LTM Pb Multiple | 2.6x - 2.9x | 2.7x |
| Historical Pb Multiple | 2.4x - 3.8x | 3.1x |
| Fair Value | R74.54 - R82.39 | R78.47 |
| Upside | 1.5% - 12.2% | 6.9% |
| Benchmarks | - | Full Ticker |
| Pepkor Holdings Limited | - | JSE:PPH |
| The Foschini Group Limited | - | JSE:TFG |
| Mr Price Group Limited | - | JSE:MRP |
| Woolworths Holdings Limited | - | JSE:WHL |
| Motus Holdings Limited | - | JSE:MTH |
| Truworths International Limited | - | JSE:TRU |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PPH | TFG | MRP | WHL | MTH | TRU | |||
| JSE:PPH | JSE:TFG | JSE:MRP | JSE:WHL | JSE:MTH | JSE:TRU | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -6.4% | 2.8% | 1.7% | NM- | 5.5% | 44.4% | ||
| 3Y CAGR | -21.8% | NM- | 7.3% | -14.6% | 5.1% | 25.8% | ||
| Latest Twelve Months | 255.7% | 6.7% | 12.8% | -18.8% | -16.8% | 11.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.3% | 3.9% | 10.8% | 4.2% | 2.3% | 11.6% | ||
| Prior Fiscal Year | -2.0% | 5.8% | 9.6% | 5.4% | 3.1% | 16.5% | ||
| Latest Fiscal Year | 2.7% | 5.4% | 8.7% | 3.4% | 2.1% | 18.8% | ||
| Latest Twelve Months | NA | 5.3% | 8.8% | 3.8% | 2.2% | 17.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.1% | 9.6% | 26.7% | 24.8% | 15.6% | 30.5% | ||
| Prior Fiscal Year | -2.6% | 14.8% | 24.9% | 32.6% | 21.3% | 47.6% | ||
| Latest Twelve Months | 4.4% | 12.7% | 26.4% | 25.5% | 13.5% | 38.5% | ||
| Next Fiscal Year | 9.6% | 13.2% | 24.9% | 28.0% | 13.3% | 30.0% | ||
| Two Fiscal Years Forward | 9.9% | 14.2% | 25.0% | 31.6% | 14.2% | 29.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 0.8x | 1.6x | 0.7x | 0.1x | 1.3x | ||
| Price / LTM EPS | 41.0x | 14.7x | 18.5x | 17.8x | 6.5x | 7.4x | ||
| Price / Book | 1.8x | 1.8x | 5.0x | 4.5x | 0.8x | 2.6x | ||
| Price / Fwd Book | 1.7x | 1.7x | 3.9x | 4.7x | 0.8x | 2.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.8x | 5.0x | |||||
| Historical P/B Ratio | 2.4x | 3.1x | 3.8x | |||||
| Selected P/B Multiple | 2.6x | 2.7x | 2.9x | |||||
| (x) Book Value | 10,727 | 10,727 | 10,727 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PPH | TFG | MRP | WHL | MTH | TRU | |
| Value of Common Equity | 107,406 | 43,744 | 62,259 | 53,000 | 15,859 | 27,529 | |
| (/) Shares Outstanding | 3,679.5 | 325.5 | 258.0 | 904.4 | 177.0 | 374.9 | |
| Implied Stock Price | 29.19 | 134.39 | 241.31 | 58.60 | 89.60 | 73.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29.19 | 134.39 | 241.31 | 58.60 | 89.60 | 73.42 | |
| Trading Currency | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |