XJSECHP
Market cap74mUSD
Dec 20, Last price
75.00ZAR
1D
-1.32%
1Q
0.00%
Jan 2017
-76.19%
IPO
-86.11%
Name
Choppies Enterprises Ltd
Chart & Performance
Profile
Choppies Enterprises Limited operates as a fast moving consumer goods retailer. The company operates hyper stores, superstores, and value stores under the Choppies brand. Its stores offer bakery, deli, butchery, fruit and vegetables, clothing, and private label products, including fresh, frozen, canned, dry foods, snacks, ethnic specialties, health and beauty care, household, and laundry products, as well as financial services. The company operates in Botswana, Zimbabwe, Zambia, and Namibia. Choppies Enterprises Limited was founded in 1986 and is based in Gaborone, Botswana.
Valuation
Title BWP 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 | 8,477,000 31.77% | 6,433,000 6.47% | 6,042,000 13.34% | |||||||
Cost of revenue | 7,205,000 | 5,406,000 | 5,002,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,272,000 | 1,027,000 | 1,040,000 | |||||||
NOPBT Margin | 15.01% | 15.96% | 17.21% | |||||||
Operating Taxes | 43,000 | 15,000 | 35,000 | |||||||
Tax Rate | 3.38% | 1.46% | 3.37% | |||||||
NOPAT | 1,229,000 | 1,012,000 | 1,005,000 | |||||||
Net income | 138,000 -6.12% | 147,000 5.00% | 140,000 102.90% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 301,000 | |||||||||
BB yield | -35.52% | |||||||||
Debt | ||||||||||
Debt current | 426,000 | 400,000 | 312,000 | |||||||
Long-term debt | 1,956,000 | 1,704,000 | 1,861,000 | |||||||
Deferred revenue | (23,000) | (856,000) | ||||||||
Other long-term liabilities | 23,000 | 856,000 | ||||||||
Net debt | 2,176,000 | 1,882,000 | 2,088,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 679,000 | 484,000 | 463,000 | |||||||
CAPEX | (163,000) | (185,000) | (122,000) | |||||||
Cash from investing activities | (285,000) | (172,000) | (115,000) | |||||||
Cash from financing activities | (406,000) | (180,000) | (324,000) | |||||||
FCF | 1,035,000 | 819,000 | 954,165 | |||||||
Balance | ||||||||||
Cash | 206,000 | 222,000 | 85,000 | |||||||
Long term investments | ||||||||||
Excess cash | ||||||||||
Stockholders' equity | 570,000 | 444,000 | 6,000 | |||||||
Invested Capital | 1,541,000 | 1,276,000 | 1,058,000 | |||||||
ROIC | 87.26% | 86.72% | 91.36% | |||||||
ROCE | 80.81% | 79.06% | 96.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,852,580 | 1,344,959 | 1,342,319 | |||||||
Price | 0.67 6.35% | 0.63 12.50% | 0.56 -25.33% | |||||||
Market cap | 1,241,229 46.49% | 847,324 12.72% | 751,699 -23.12% | |||||||
EV | 3,292,229 | 3,000,324 | 3,054,699 | |||||||
EBITDA | 1,559,000 | 1,220,000 | 1,281,000 | |||||||
EV/EBITDA | 2.11 | 2.46 | 2.38 | |||||||
Interest | 118,000 | 109,000 | 99,000 | |||||||
Interest/NOPBT | 9.28% | 10.61% | 9.52% |