XJSEATT
Market cap553mUSD
Dec 20, Last price
1,438.00ZAR
1D
4.58%
1Q
8.53%
Jan 2017
-14.86%
IPO
-14.00%
Name
Attacq Ltd
Chart & Performance
Profile
Attacq is a South African-based Real Estate Investment Trust (REIT), with a vision of delivering total returns comprising sustainable income return and long-term capital growth through a focused approach in real estate investments and developments. Attacq's diversified South African portfolio provides sustainable community spaces in its respective nodes, aimed at being the destination of choice and setting Attacq apart from its peers. The group's business model is based on four drivers, namely the South African portfolio, Developments at Waterfall, Investment in MAS Real Estate Inc. (MAS) and the Rest of Africa retail investments. Attacq's strategic intent is to exit the Rest of Africa retail investments in an orderly manner. Attacq is listed on the Johannesburg Stock Exchange (JSE) and is included in the FTSE/JSE SAPY Index and FTSE/JSE SA REIT Index. FTSE Russell has rated Attacq's environmental, social and governance (ESG) exposure to, and management of ESG issues as 4.2 (2019: 4.1) out of 5.0, showing year-on-year improvement and ranking Attacq as one of the best rated SA REITs.
Valuation
Title ZAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 2,612,672 6.62% | 2,450,561 -2.82% | 2,521,573 5.49% | |||||||
Cost of revenue | 1,029,193 | 979,700 | 1,013,838 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,583,479 | 1,470,861 | 1,507,735 | |||||||
NOPBT Margin | 60.61% | 60.02% | 59.79% | |||||||
Operating Taxes | 45,948 | 73,353 | 152,522 | |||||||
Tax Rate | 2.90% | 4.99% | 10.12% | |||||||
NOPAT | 1,537,531 | 1,397,508 | 1,355,213 | |||||||
Net income | 950,397 82.67% | 520,286 -55.89% | 1,179,560 665.38% | |||||||
Dividends | (414,889) | (557,048) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 2,489,121 | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 110,813 | 780,254 | 604,556 | |||||||
Long-term debt | 6,459,266 | 7,847,926 | 8,194,498 | |||||||
Deferred revenue | 94,763 | 1,087 | ||||||||
Other long-term liabilities | 30,444 | 113,798 | 72 | |||||||
Net debt | 5,599,098 | 6,322,724 | 7,004,302 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 838,173 | 686,483 | 612,132 | |||||||
CAPEX | (2,862) | (31,378) | (2,258) | |||||||
Cash from investing activities | (809,770) | (195,836) | 932,435 | |||||||
Cash from financing activities | (137,752) | (485,564) | (1,920,416) | |||||||
FCF | 1,039,448 | 1,232,853 | 1,194,374 | |||||||
Balance | ||||||||||
Cash | 677,333 | 722,895 | 604,224 | |||||||
Long term investments | 293,648 | 1,582,561 | 1,190,528 | |||||||
Excess cash | 840,347 | 2,182,928 | 1,668,673 | |||||||
Stockholders' equity | 14,394,178 | 12,443,160 | 12,329,135 | |||||||
Invested Capital | 21,166,641 | 18,861,913 | 19,181,111 | |||||||
ROIC | 7.68% | 7.35% | 6.94% | |||||||
ROCE | 7.10% | 6.90% | 7.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 719,053 | 718,128 | 714,427 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,586,297 | 1,474,612 | 1,512,136 | |||||||
EV/EBITDA | ||||||||||
Interest | 684,819 | 727,943 | 542,534 | |||||||
Interest/NOPBT | 43.25% | 49.49% | 35.98% |