image

Key Info

Remgro Ltd Web - www.remgro.com

Tel - 27-21-888-3300

Next Reporting Date - 19.09.2018

News

Top Headlines

Select Equity Data Snapshot


Historic and Consesus Forecast numbers from Bloomberg USD mn




Remgro Ltd, , Diversified Financials





Fundamentals

Year2013201420152016201720182019
Revenue2,374.582,239.621,922.192,031.922,239.602,355.622,513.90
Year2013201420152016201720182019
Operating Profit64.62136.7135.5355.95745.44
Year2013201420152016201720182019
PTP5.30182.74-59.8287.61810.351,034.641,159.01
Year2013201420152016201720182019
Net Income639.91699.81513.91554.66730.51848.20
Year2013201420152016201720182019
EPS1.221.340.981.001.321.561.80
Year2013201420152016201720182019
DPS0.370.370.310.360.450.520.59
Year2013201420152016201720182019
EBITDA132.81199.9894.25120.00895.42
Year2013201420152016201720182019
BPS11.8111.4310.2012.4614.4915.6716.92
Year2013201420152016201720182019
Capex-84.00-74.65-83.91-99.90-87.07-93.39-100.12
Year2013201420152016201720182019
FCF314.80337.8218.74304.64




Growth

Year201420152016201720182019
revenue Growth-5.7%-14.2%5.7%10.2%5.2%6.7%
Year201420152016201720182019
Operating Profit Growth111.6%-74.0%57.5%1,232.3%0.0%0.0%
Year201420152016201720182019
PTP Growth3,345.0%0.0%0.0%825.0%27.7%12.0%
Year201420152016201720182019
Net Income Growth9.4%-26.6%7.9%31.7%16.1%0.0%
Year201420152016201720182019
EPS Growth9.2%-26.9%2.1%31.8%18.3%15.4%
Year201420152016201720182019
DPS Growth-0.2%-14.8%16.3%23.2%16.0%13.8%
Year201420152016201720182019
EBITDA Growth50.6%-52.9%27.3%646.2%0.0%0.0%
Year201420152016201720182019
BPS Growth-3.2%-10.8%22.2%16.3%8.2%8.0%
Year201420152016201720182019
Net Incom GAAP Growth14.3%-51.2%66.7%18.2%15.7%0.0%
Year201420152016201720182019
Capex Growth-11.1%12.4%19.1%-12.8%7.3%7.2%
Year201420152016201720182019
FCF Growth7.3%-94.5%1,525.8%0.0%0.0%0.0%




Ratios

Year2013201420152016201720182019
PE RATIO17.0016.0022.0014.0014.0011.0010.00
Year2013201420152016
EV TO T12M EBIT181.0085.00291.00168.00
Year201720182019
BEST CURRENT EV BEST EBIT52.0052.0049.00
Year2013201420152016201720182019
EV/EBITDA88.0058.00109.0078.0012.00
Year201320142015201620172018
P/S4.005.004.004.004.004.00
Year20132014201520162017201820192019
P/B1.001.001.001.001.001.004.001.00
Year2013201420152016201720182019
DIVIDEND YIELD1.001.001.002.002.002.003.00
Year2013201420152016201720182019
ROA9.0010.005.007.005.005.00
Year2013201420152016201720182019
ROE11.0012.007.009.005.005.00
Year2013201420152016
CUR RATIO1.001.002.004.00
Year2013201420152016
QUICK RATIO0.000.001.001.00
Year2013201420152016
INTEREST COVERAGE RATIO0.004.000.000.00
Year201320142015
TOT DEBT TO TOT CAP6.004.0019.00
Year2016
Debt/Equity7.00
Year20132014201520162017201820182019
EBITDA Margin5.008.004.005.0039.00
Year20132014201520162017
Operating Margin2.006.001.002.000.00
Year2013201420152016201720182019
Profit Margin28.0034.0019.0030.000.000.00
Year2013201420152016
Tax Rate103.0018.0019.00
Year2017
Market Cap10,412.00
Year2017
Number of Employees3,177.00
Year2018
1 month return-7.00
Year2018
6 month return9.00