Loading...
XJSE
TSG
Market cap404mUSD
Oct 10, Last price  
675.00ZAR
1D
-1.17%
1Q
-10.24%
Jan 2017
-71.79%
Name

Tsogo Sun Gaming Ltd

Chart & Performance

D1W1MN
P/E
5.68
P/S
0.65
EPS
1.19
Div Yield, %
5.93%
Shrs. gr., 5y
-0.32%
Rev. gr., 5y
-0.99%
Revenues
10.88b
-3.37%
1,193,228,0001,526,478,0001,750,373,0002,196,735,0005,810,015,0006,486,900,0009,031,000,0009,910,000,00010,767,000,00011,343,000,00012,283,000,00013,138,000,00013,889,000,00011,529,000,00011,428,000,0005,592,000,0008,666,000,00011,076,000,00011,255,000,00010,876,000,000
Net income
1.24b
-18.69%
267,839,000322,956,000194,987,000375,112,0001,028,106,000605,690,0001,717,000,0001,629,000,0001,877,000,0001,672,000,0001,788,000,0002,507,000,0001,971,000,0001,562,000,000-287,000,00021,000,0001,405,000,0001,744,000,0001,530,000,0001,244,000,000
CFO
1.43b
-3.31%
223,593,000312,260,000238,481,000315,065,0001,098,713,0001,465,076,0001,345,000,0001,767,000,0001,738,000,0001,674,000,0002,091,000,0001,986,000,0001,492,000,000862,000,0001,227,000,0001,011,000,0001,741,000,0001,946,000,0001,481,000,0001,432,000,000
Dividend
Jul 24, 202440 ZAR/sh

Profile

Tsogo Sun Gaming Limited, together with its subsidiaries, engages in the gaming, entertainment, and hospitality business in South Africa. It operates casinos and hotels, limited payout machines (LPMs), and electronic bingo terminals. The company's gaming and entertainment options include theatre productions, movies, restaurants, ten-pin bowling, a theme park, a bird and reptile park, and others. It operates 13 Tsogo Sun Gaming casinos, 23 Galaxy bingo sites, and VSlots. The company was formerly known as Tsogo Sun Holdings Limited and changed its name to Tsogo Sun Gaming Limited in July 2019. Tsogo Sun Gaming Limited is based in Fourways, South Africa. Tsogo Sun Gaming Limited operates as a subsidiary of Hosken Consolidated Investments Limited.
URL
https://www.tsogosun.com/
IPO date
Dec 05, 1994
Employees
Domiciled in
ZA
Incorporated in
ZA

Valuation

Title
ZAR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2025‑032024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑03
Income
Revenues
10,876,000
-3.37%
11,255,000
1.62%
11,076,000
27.81%
Cost of revenue
3,937,000
4,743,000
2,808,000
Unusual Expense (Income)
NOPBT
6,939,000
6,512,000
8,268,000
NOPBT Margin
63.80%
57.86%
74.65%
Operating Taxes
535,000
640,000
627,000
Tax Rate
7.71%
9.83%
7.58%
NOPAT
6,404,000
5,872,000
7,641,000
Net income
1,244,000
-18.69%
1,530,000
-12.27%
1,744,000
24.13%
Dividends
(730,000)
(908,000)
(514,000)
Dividend yield
8.50%
8.01%
4.06%
Proceeds from repurchase of equity
34,000
(86,000)
515,000
BB yield
-0.40%
0.76%
-4.07%
Debt
Debt current
1,138,000
251,000
152,000
Long-term debt
6,748,000
8,450,000
8,952,000
Deferred revenue
Other long-term liabilities
13,000
23,000
53,000
Net debt
5,786,000
6,923,000
6,960,000
Cash flow
Cash from operating activities
1,432,000
1,481,000
1,946,000
CAPEX
(698,000)
(765,000)
(549,000)
Cash from investing activities
(872,000)
(984,000)
(862,000)
Cash from financing activities
(700,000)
(1,364,000)
(1,314,000)
FCF
6,638,000
5,836,000
7,550,000
Balance
Cash
480,000
707,000
600,000
Long term investments
1,620,000
1,071,000
1,544,000
Excess cash
1,556,200
1,215,250
1,590,200
Stockholders' equity
9,728,000
2,838,000
2,174,000
Invested Capital
11,300,800
12,104,750
11,738,800
ROIC
54.72%
49.25%
63.20%
ROCE
48.81%
44.23%
56.17%
EV
Common stock shares outstanding
1,039,000
1,041,000
1,046,000
Price
8.27
-24.06%
10.89
-10.07%
12.11
0.58%
Market cap
8,592,530
-24.20%
11,336,490
-10.50%
12,667,060
0.58%
EV
14,422,530
22,731,490
23,767,060
EBITDA
6,939,000
7,224,000
9,024,000
EV/EBITDA
2.08
3.15
2.63
Interest
761,000
916,000
744,000
Interest/NOPBT
10.97%
14.07%
9.00%