| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M ZAR |
Estimates in M ZAR |
|
Fiscal Period May |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 17 028 | 18 065 | 18 715 | 19 257 | 19 790 | 20 288 | | Operating income (EBITDA) | 689 | 570 | 750 | 804 | 864 | 873 | | Operating profit (EBIT) | 601 | 474 | 677 | 702 | 745 | 743 | | Pre-Tax Profit (EBT) | 592 | - | - | - | - | - | | Net income | 365 | - | - | - | - | - | | EPS (cts ZAR) | 48,0 | 56,5 | 61,0 | 69,2 | 77,6 | 83,6 | | Dividend per Share (cts ZAR) | 12,0 | 14,0 | 23,0 | 31,1 | 34,9 | 37,6 | | Yield | 1,57% | 1,83% | 3,01% | 4,08% | 4,57% | 4,93% | | Announcement Date | 08/24/2010 05:53am | 08/24/2011 05:30am | 08/21/2012 06:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
11,0x |
9,83x |
|
Capitalization / Revenue
|
0,27x |
0,26x |
|
EV / Revenue
|
0,22x |
0,19x |
|
EV / EBITDA
|
5,35x |
4,32x |
|
Yield (DPS / Price)
|
4,08% |
4,57% |
|
|
|