XJSETMT
Market cap28mUSD
Dec 18, Last price
236.00ZAR
Name
Trematon Capital Investments Ltd
Chart & Performance
Profile
Trematon Capital Investments Limited is a private equity firm. The firm seeks to invest in property, gaming, leisure, and construction. It seeks to invest in South Africa with a focus on Western Cape and Gauteng. The firm also engages in investment and trading in listed and unlisted shares which are not specific to any industry and potential investments are not necessarily limited by industry or geography. Trematon Capital Investments Limited is based 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | 2016‑08 | 2015‑08 | |
Income | ||||||||||
Revenues | 565,896 2.10% | 554,252 13.24% | 489,459 21.59% | |||||||
Cost of revenue | 158,576 | 178,671 | 153,048 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 407,320 | 375,581 | 336,411 | |||||||
NOPBT Margin | 71.98% | 67.76% | 68.73% | |||||||
Operating Taxes | 15,487 | 29,895 | 8,642 | |||||||
Tax Rate | 3.80% | 7.96% | 2.57% | |||||||
NOPAT | 391,833 | 345,685 | 327,769 | |||||||
Net income | (10,106) -114.12% | 71,578 107.36% | 34,519 -498.96% | |||||||
Dividends | (72,265) | (90,332) | (68,004) | |||||||
Dividend yield | 12.86% | 13.38% | 9.71% | |||||||
Proceeds from repurchase of equity | (6,639) | 23,380 | ||||||||
BB yield | 1.18% | -3.34% | ||||||||
Debt | ||||||||||
Debt current | 147,365 | 11,232 | 48,899 | |||||||
Long-term debt | 1,132,599 | 1,353,363 | 1,343,954 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 58,970 | 59,654 | 44,427 | |||||||
Net debt | 1,042,112 | 1,070,301 | 1,062,427 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 57,657 | 94,869 | 36,404 | |||||||
CAPEX | (6,028) | (23,791) | (14,617) | |||||||
Cash from investing activities | 28,884 | 96,430 | 12,376 | |||||||
Cash from financing activities | (140,830) | (126,190) | (49,669) | |||||||
FCF | 434,580 | 408,657 | 198,125 | |||||||
Balance | ||||||||||
Cash | 219,729 | 274,048 | 209,189 | |||||||
Long term investments | 18,123 | 20,246 | 121,236 | |||||||
Excess cash | 209,557 | 266,582 | 305,952 | |||||||
Stockholders' equity | 827,475 | 890,938 | 765,021 | |||||||
Invested Capital | 1,969,322 | 2,081,310 | 2,019,662 | |||||||
ROIC | 19.35% | 16.86% | 16.80% | |||||||
ROCE | 17.82% | 15.25% | 13.81% | |||||||
EV | ||||||||||
Common stock shares outstanding | 224,826 | 225,829 | 225,854 | |||||||
Price | 2.50 -16.39% | 2.99 -3.55% | 3.10 0.00% | |||||||
Market cap | 562,065 -16.76% | 675,229 -3.56% | 700,146 8.76% | |||||||
EV | 1,798,824 | 1,925,593 | 1,898,855 | |||||||
EBITDA | 420,473 | 391,032 | 353,136 | |||||||
EV/EBITDA | 4.28 | 4.92 | 5.38 | |||||||
Interest | 129,273 | 123,264 | 94,863 | |||||||
Interest/NOPBT | 31.74% | 32.82% | 28.20% |