XJSEVKE
Market cap1.04bUSD
Dec 20, Last price
1,830.00ZAR
1D
2.46%
1Q
1.16%
Jan 2017
-2.03%
Name
Vukile Property Fund Ltd
Chart & Performance
Profile
Vukile Property Fund Limited is a property company, which was listed on the JSE Limited on 24 June 2004 ( JSE code : VKE ) and on the Namibian Stock Exchange on 11 July 2007 ( NSX code : VKN ). Vukile's market capitalisation was approximately R11.0 billion at 31 March 2015 and its property portfolio was valued at R13.3 billion at year-end. There were 572 747 744 shares in issue at year-end. on 1 April 2013, Vukile became the first property company to be awarded Real Estate Investment Trust (REIT) status by the JSE Limited.
Valuation
Title ZAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 3,983,000 9.06% | 3,652,000 5.09% | 3,475,000 13.93% | |||||||
Cost of revenue | 1,498,000 | 1,364,000 | 1,325,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,485,000 | 2,288,000 | 2,150,000 | |||||||
NOPBT Margin | 62.39% | 62.65% | 61.87% | |||||||
Operating Taxes | 34,000 | 35,000 | 34,000 | |||||||
Tax Rate | 1.37% | 1.53% | 1.58% | |||||||
NOPAT | 2,451,000 | 2,253,000 | 2,116,000 | |||||||
Net income | 1,587,000 -17.86% | 1,932,000 1.20% | 1,909,000 226.88% | |||||||
Dividends | (1,221,000) | (1,160,000) | (1,376,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,692,000 | 8,609,000 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 850,000 | 1,032,000 | 1,181,000 | |||||||
Long-term debt | 18,498,000 | 16,605,000 | 13,895,000 | |||||||
Deferred revenue | 249,000 | 373,000 | ||||||||
Other long-term liabilities | 389,000 | 265,000 | 186,000 | |||||||
Net debt | 13,039,000 | 13,545,000 | 12,185,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,245,000 | 2,089,000 | 2,054,000 | |||||||
CAPEX | (3,000) | (6,000) | (3,000) | |||||||
Cash from investing activities | (479,000) | (99,000) | 356,000 | |||||||
Cash from financing activities | (832,000) | (1,277,000) | (2,823,000) | |||||||
FCF | 2,493,000 | 2,213,000 | 1,025,000 | |||||||
Balance | ||||||||||
Cash | 2,353,000 | 1,387,000 | 565,000 | |||||||
Long term investments | 3,956,000 | 2,705,000 | 2,326,000 | |||||||
Excess cash | 6,109,850 | 3,909,400 | 2,717,250 | |||||||
Stockholders' equity | 23,958,000 | 21,458,000 | 18,806,000 | |||||||
Invested Capital | 37,267,150 | 35,358,600 | 31,272,750 | |||||||
ROIC | 6.75% | 6.76% | 8.96% | |||||||
ROCE | 5.72% | 5.82% | 6.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,042,386 | 980,227 | 958,594 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 2,493,000 | 2,291,000 | 2,156,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,047,000 | 794,000 | 692,000 | |||||||
Interest/NOPBT | 42.13% | 34.70% | 32.19% |