XJSESUR
Market cap156mUSD
Dec 23, Last price
3,502.00ZAR
1D
-0.26%
1Q
2.31%
Jan 2017
9.27%
Name
Spur Corporation Ltd
Chart & Performance
Profile
Spur Corporation Ltd, together with its subsidiaries, operates as a restaurant franchisor in South Africa and internationally. It operates and franchises restaurants under the Spur Steak Ranches, Panarottis Pizza Pasta, John Dory's Fish Grill Sushi, The Hussar Grill, RocoMamas, Casa Bella, and Nikos brands. The company operates through a network of approximately 600 outlets across South Africa. It is also involved in sauce manufacturing, warehousing, and product distribution businesses; and training, export, décor manufacturing, call center, and radio station businesses. The company was founded in 1967 and is headquartered in Cape Town, South Africa.
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 | 3,473,648 14.07% | 3,045,201 27.35% | 2,391,192 250.90% | |||||||
Cost of revenue | 3,132,562 | 2,620,623 | 2,053,735 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 341,086 | 424,578 | 337,457 | |||||||
NOPBT Margin | 9.82% | 13.94% | 14.11% | |||||||
Operating Taxes | 97,079 | 97,414 | 81,328 | |||||||
Tax Rate | 28.46% | 22.94% | 24.10% | |||||||
NOPAT | 244,007 | 327,164 | 256,129 | |||||||
Net income | 233,598 10.10% | 212,176 75.01% | 121,235 30.97% | |||||||
Dividends | (136,817) | (113,509) | ||||||||
Dividend yield | 7.15% | 6.56% | ||||||||
Proceeds from repurchase of equity | (6,967) | (22,850) | (21,386) | |||||||
BB yield | 0.25% | 1.19% | 1.24% | |||||||
Debt | ||||||||||
Debt current | 92,237 | 8,660 | 8,875 | |||||||
Long-term debt | 127,335 | 45,342 | 60,757 | |||||||
Deferred revenue | 25,880 | 26,060 | 23,458 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (208,850) | (790,910) | (705,785) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 75,521 | 146,928 | 125,624 | |||||||
CAPEX | (14,574) | (5,457) | (8,045) | |||||||
Cash from investing activities | (80,970) | (4,307) | (5,424) | |||||||
Cash from financing activities | (22,676) | (41,142) | (38,082) | |||||||
FCF | 182,125 | 448,246 | 274,939 | |||||||
Balance | ||||||||||
Cash | 428,422 | 374,809 | 290,696 | |||||||
Long term investments | 470,103 | 484,721 | ||||||||
Excess cash | 254,740 | 692,652 | 655,857 | |||||||
Stockholders' equity | 816,303 | 1,483,221 | 1,333,738 | |||||||
Invested Capital | 751,374 | 92,574 | 68,039 | |||||||
ROIC | 57.83% | 407.40% | 365.60% | |||||||
ROCE | 32.42% | 51.27% | 44.02% | |||||||
EV | ||||||||||
Common stock shares outstanding | 83,040 | 81,964 | 84,310 | |||||||
Price | 34.00 45.61% | 23.35 13.74% | 20.53 6.65% | |||||||
Market cap | 2,823,360 47.52% | 1,913,859 10.57% | 1,730,884 6.72% | |||||||
EV | 2,628,677 | 1,825,489 | 1,674,988 | |||||||
EBITDA | 370,189 | 443,957 | 358,328 | |||||||
EV/EBITDA | 7.10 | 4.11 | 4.67 | |||||||
Interest | 6,142 | 2,694 | 12,578 | |||||||
Interest/NOPBT | 1.80% | 0.63% | 3.73% |