No data to show
XJSE
HIL
Market cap178mUSD
May 19, Last price
3,100.00ZAR
1D
0.00%
1Q
6.93%
IPO
-6.06%
Name
HomeChoice International PLC
Chart & Performance
P/E
782.88
P/S
73.04
EPS
3.96
Div Yield, %
5.74%
Shrs. gr., 5y
-0.21%
Rev. gr., 5y
4.91%
Revenues
4.43b
+20.56%
Net income
413m
+23.28%
CFO
-778m
L+1,947.37%
Dividend
Sep 04, 202495 ZAR/sh
Profile
HomeChoice International plc, an investment holding company, operates as an omni-channel retailer in South Africa and internationally. It operates through Retail, Weaver Fintech, Property, and Other segments. The company offers a range of homewares, appliance and electronics, fashion and footwear, and furniture products under the HomeChoice brand. It also provides personal loans, insurance products, and value-added services under the FinChoice brand through digital platforms; and digital payments solutions under the PayJustNow brand. In addition, the company sells credit life, funeral, and product protection insurance products. It offers its products through digital platforms, contact centers, sales agents, and showrooms. The company was founded in 1985 and is headquartered in Cape Town, South Africa. HomeChoice International plc is a subsidiary of GFM Limited.
IPO date
Dec 04, 2014
Employees
Domiciled in
MT
Incorporated in
MT
Valuation
Title ZAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | ||||||||||
Revenues | 4,427,000 20.56% | 3,672,000 0.44% | 3,656,000 6.53% | |||||||
Cost of revenue | 1,199,000 | 1,952,000 | 1,140,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,228,000 | 1,720,000 | 2,516,000 | |||||||
NOPBT Margin | 72.92% | 46.84% | 68.82% | |||||||
Operating Taxes | 106,000 | 67,000 | 54,000 | |||||||
Tax Rate | 3.28% | 3.90% | 2.15% | |||||||
NOPAT | 3,122,000 | 1,653,000 | 2,462,000 | |||||||
Net income | 413,000 23.28% | 335,000 8.77% | 308,000 84.43% | |||||||
Dividends | (190,000) | (155,000) | (90,000) | |||||||
Dividend yield | 6.03% | 3.37% | ||||||||
Proceeds from repurchase of equity | (4,000) | (8,000) | (7,000) | |||||||
BB yield | 0.13% | 0.26% | ||||||||
| Debt | ||||||||||
Debt current | 182,000 | 115,000 | 165,000 | |||||||
Long-term debt | 3,114,000 | 1,967,000 | 1,540,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 19,000 | 31,000 | 22,000 | |||||||
Net debt | 3,231,000 | 1,922,000 | 1,569,000 | |||||||
| Cash flow | ||||||||||
Cash from operating activities | (778,000) | (38,000) | (415,000) | |||||||
CAPEX | (52,000) | (36,000) | (56,000) | |||||||
Cash from investing activities | (102,000) | (99,000) | (74,000) | |||||||
Cash from financing activities | 840,000 | 206,000 | 300,000 | |||||||
FCF | 1,711,000 | 4,035,000 | 1,002,000 | |||||||
| Balance | ||||||||||
Cash | 65,000 | 137,000 | 43,000 | |||||||
Long term investments | 23,000 | 93,000 | ||||||||
Excess cash | ||||||||||
Stockholders' equity | 3,773,000 | 3,552,000 | 3,429,000 | |||||||
Invested Capital | 7,078,000 | 5,710,000 | 5,076,000 | |||||||
ROIC | 48.83% | 30.65% | 52.20% | |||||||
ROCE | 45.61% | 30.07% | 49.08% | |||||||
| EV | ||||||||||
Common stock shares outstanding | 105,026 | 105,295 | 106,809 | |||||||
Price | 30.00 | 24.99 -21.91% | ||||||||
Market cap | 3,150,780 | 2,669,157 -22.25% | ||||||||
EV | 6,364,780 | 4,231,157 | ||||||||
EBITDA | 3,335,000 | 1,815,000 | 2,623,000 | |||||||
EV/EBITDA | 1.91 | 1.61 | ||||||||
Interest | 313,000 | 232,000 | 129,000 | |||||||
Interest/NOPBT | 9.70% | 13.49% | 5.13% | |||||||