Loading...
XJSEDSY
Market cap7.04bUSD
Dec 20, Last price  
19,585.00ZAR
1D
0.52%
1Q
19.24%
Jan 2017
71.05%
Name

Discovery Ltd

Chart & Performance

D1W1MN
XJSE:DSY chart
P/E
1,748.68
P/S
189.91
EPS
11.20
Div Yield, %
0.01%
Shrs. gr., 5y
0.34%
Rev. gr., 5y
3.88%
Revenues
79.65b
-6.04%
3,775,000,0005,422,000,0006,501,000,0007,323,000,0009,164,000,00013,830,000,00017,222,000,00019,934,000,00024,932,000,00034,183,000,00041,010,000,00043,741,000,00044,457,000,00052,848,000,00056,135,000,00063,551,000,00075,344,000,00066,224,000,00084,771,000,00079,654,000,000
Net income
7.37b
+12.08%
576,000,000666,000,0001,073,000,0001,158,000,0001,212,000,0001,715,000,0002,579,000,0002,222,000,0002,131,000,0003,314,000,0005,552,000,0003,730,000,0004,494,000,0005,735,000,0006,614,000,000178,000,0003,220,000,0005,478,000,0006,579,000,0007,374,000,000
CFO
2.73b
+7.22%
420,000,000580,000,000575,000,000385,000,0001,211,000,0001,630,000,000-6,000,0001,457,000,0001,781,000,0002,813,000,0003,415,000,000985,000,000-832,000,0003,414,000,0001,738,000,0008,065,000,00010,407,000,0003,597,000,0002,549,000,0002,733,000,000
Dividend
Oct 16, 2024152 ZAR/sh
Earnings
Mar 18, 2025

Profile

Discovery Limited provides various insurance products and services primarily in South Africa and the United Kingdom. It operates through Health South Africa, Life South Africa, Invest South Africa, Vitality South Africa, Insure South Africa, Bank South Africa, Health United Kingdom, Life United Kingdom, and All Other segments. The company offers health, life, car, and home insurance products; motor, building, household content, and portable possessions insurance products; private medical insurance products; and commercial short-term risk insurance products. It also provides managed care services; financial solutions; investment products; retail banking solutions, including deposits and loans and advances; and Vitality, which offers health and lifestyle benefits. The company was formerly known as Discovery Holdings Limited and changed its name to Discovery Limited in December 2012. Discovery Limited was incorporated in 1992 and is based in Sandton, South Africa.
URL
https://www.discovery.co.za/portal/
IPO date
Oct 21, 1999
Employees
Domiciled in
ZA
Incorporated in
ZA

Valuation

Title
ZAR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
79,654,000
-6.04%
84,771,000
28.01%
66,224,000
-12.10%
Cost of revenue
11,753,000
3,742,000
3,262,000
Unusual Expense (Income)
NOPBT
67,901,000
81,029,000
62,962,000
NOPBT Margin
85.24%
95.59%
95.07%
Operating Taxes
2,647,000
2,052,000
1,465,000
Tax Rate
3.90%
2.53%
2.33%
NOPAT
65,254,000
78,977,000
61,497,000
Net income
7,374,000
12.08%
6,579,000
20.10%
5,478,000
70.12%
Dividends
(1,269,000)
(69,000)
(56,000)
Dividend yield
Proceeds from repurchase of equity
(131,000)
BB yield
Debt
Debt current
6,000
33,000
156,000
Long-term debt
25,801,000
24,778,000
24,548,000
Deferred revenue
512,000
656,000
944,000
Other long-term liabilities
186,067,000
(14,944,000)
(18,423,000)
Net debt
(178,167,000)
(164,984,000)
(148,054,000)
Cash flow
Cash from operating activities
2,733,000
2,549,000
3,597,000
CAPEX
(414,000)
(2,311,000)
(1,842,000)
Cash from investing activities
(1,886,000)
(2,236,000)
(4,704,000)
Cash from financing activities
(780,000)
(1,234,000)
518,000
FCF
41,714,000
71,176,000
33,094,000
Balance
Cash
18,971,000
20,370,000
19,775,000
Long term investments
185,003,000
169,425,000
152,983,000
Excess cash
199,991,300
185,556,450
169,446,800
Stockholders' equity
57,719,000
108,193,000
92,528,000
Invested Capital
218,214,000
184,010,000
168,834,000
ROIC
32.45%
44.77%
41.30%
ROCE
23.90%
26.85%
23.26%
EV
Common stock shares outstanding
665,016
661,328
663,082
Price
Market cap
EV
EBITDA
67,901,000
83,062,000
64,923,000
EV/EBITDA
Interest
3,097,000
2,666,000
2,151,000
Interest/NOPBT
4.56%
3.29%
3.42%