XJSETBS
Market cap2.50bUSD
Dec 20, Last price
29,438.00ZAR
1D
1.51%
1Q
21.63%
Jan 2017
-20.20%
Name
Tiger Brands Ltd
Chart & Performance
Profile
Tiger Brands Limited engages in the manufacture, marketing, and distribution of consumer goods primarily in South Africa. The company offers baby care products under the Purity brand; bakeries under the Albany and Tinkies brands; and culinary fruit veg products under the Crosse & Blackwell, Benny, All Gold, Spray and Cook, Ice Cap, KOO, Colman's, Black Cat, Mrs H.S. Ball's Chutney, and Hugo's brands. It also provides home care products under the Airoma, Bio Classic, Bio Crystal, Doom, Jeyes, and Peaceful Sleep brands; milling products under the Golden Cloud and Ace brands; rice pasta under the Fatti's and Moni's, Cresta, Tastic, and Aunt Caroline brands; and superfoods under the Ace, Jungle, King Korn, and Morvite brands. In addition, the company provides personal care products under the Dolly Varden, Kair, gill, Lemon Lite, No Hair, Perfect Touch, Protein Feed, Status, and Ingram's brands; and snacks, treats, and beverages under the Beacon, Maynards, Hall's, Sparkles, All Sorts, Oros, Jelly Tots, fizzer, Fizz Pop, Smoothies, Rose's, and Energade brands. Further, it provides out of home solutions and product offerings in various pack formats to franchised restaurant groups, hotel groups, catering groups, airlines, institutions, independent restaurants and coffee shops, independent hotels, game reserves, lodges, and bed and breakfast establishments; and product solutions for the establishment cleaning, pest control, and room air refreshing. The company also exports its products to approximately 25 countries in Africa. Tiger Brands Limited was founded in 1920 and is headquartered in Bryanston, South Africa.
Valuation
Title ZAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 37,662,200 0.73% | 37,388,500 9.87% | 34,028,900 9.93% | |||||||
Cost of revenue | 32,643,600 | 32,740,300 | 29,036,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,018,600 | 4,648,200 | 4,992,000 | |||||||
NOPBT Margin | 13.33% | 12.43% | 14.67% | |||||||
Operating Taxes | 799,300 | 817,100 | 1,019,500 | |||||||
Tax Rate | 15.93% | 17.58% | 20.42% | |||||||
NOPAT | 4,219,300 | 3,831,100 | 3,972,500 | |||||||
Net income | 3,028,500 12.28% | 2,697,200 -5.84% | 2,864,500 51.31% | |||||||
Dividends | (1,563,800) | (1,386,400) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (311,200) | (33,900) | (1,449,100) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 939,100 | 883,700 | 1,167,200 | |||||||
Long-term debt | 452,600 | 2,609,000 | 1,820,200 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 251,000 | 238,000 | 322,900 | |||||||
Net debt | (155,500) | (982,300) | (1,115,900) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,948,300 | 1,934,000 | 603,800 | |||||||
CAPEX | (970,400) | (1,212,600) | (961,000) | |||||||
Cash from investing activities | (664,700) | (1,144,000) | (997,800) | |||||||
Cash from financing activities | (1,687,300) | (1,075,100) | (654,900) | |||||||
FCF | 5,043,000 | 5,739,700 | (1,622,400) | |||||||
Balance | ||||||||||
Cash | 1,547,200 | 775,900 | 1,115,900 | |||||||
Long term investments | 3,699,100 | 2,987,400 | ||||||||
Excess cash | 2,605,575 | 2,401,855 | ||||||||
Stockholders' equity | 16,907,700 | 18,022,200 | 14,397,100 | |||||||
Invested Capital | 19,689,200 | 16,954,525 | 14,966,945 | |||||||
ROIC | 23.03% | 24.00% | 28.44% | |||||||
ROCE | 25.02% | 23.38% | 28.35% | |||||||
EV | ||||||||||
Common stock shares outstanding | 158,553 | 158,662 | 164,845 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 6,025,500 | 5,598,600 | 5,852,800 | |||||||
EV/EBITDA | ||||||||||
Interest | 320,400 | 220,900 | 44,200 | |||||||
Interest/NOPBT | 6.38% | 4.75% | 0.89% |