First Time Loading...
D

Distell Group Holdings Ltd
JSE:DGH

Watchlist Manager
Distell Group Holdings Ltd
JSE:DGH
Watchlist
Price: 18 050 Zac
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

37B
+8%
Revenue
Growth Rates:
1 Year
+20%
3 Years
+39%
5 Years
+60%
7 Years
+78%
10 Years
+328%
3.4B
+3%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
+76%
5 Years
+32%
7 Years
+43%
10 Years
+181%
2.4B
+0.3%
Net Income
Growth Rates:
1 Year
+12%
3 Years
+190%
5 Years
+72%
7 Years
+48%
10 Years
+174%

Earnings Waterfall
Distell Group Holdings Ltd

Revenue
37B ZAR
Cost of Revenue
-27.6B ZAR
Gross Profit
9.3B ZAR
Operating Expenses
-5.9B ZAR
Operating Income
3.4B ZAR
Other Expenses
-1B ZAR
Net Income
2.4B ZAR

Income Statement
Distell Group Holdings Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Jun-2003 Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022
Revenue
Revenue
5 189
N/A
5 438
+5%
5 744
+6%
5 870
+2%
5 964
+2%
6 335
+6%
6 718
+6%
7 329
+9%
7 954
+9%
8 664
+9%
9 409
+9%
10 486
+11%
10 864
+4%
11 429
+5%
11 809
+3%
12 051
+2%
12 328
+2%
13 422
+9%
8 645
-36%
15 858
+83%
17 029
+7%
17 740
+4%
18 789
+6%
19 589
+4%
20 815
+6%
21 470
+3%
21 544
+0%
21 940
+2%
23 087
+5%
24 231
+5%
25 211
+4%
26 180
+4%
26 571
+1%
22 370
-16%
22 929
+2%
28 255
+23%
30 681
+9%
34 134
+11%
36 963
+8%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
(3 987)
(7 273)
(7 768)
(7 975)
(8 112)
(8 291)
(8 865)
(5 732)
(10 501)
(11 087)
(11 610)
(12 346)
(12 814)
(13 412)
(13 768)
(14 124)
(14 646)
(15 436)
(16 442)
(17 228)
(18 090)
(18 676)
(16 066)
(16 703)
(20 431)
(22 172)
(25 050)
(27 635)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
2 085
N/A
3 591
+72%
3 661
+2%
3 834
+5%
3 938
+3%
4 036
+2%
4 556
+13%
2 913
-36%
5 358
+84%
5 942
+11%
6 129
+3%
6 443
+5%
6 775
+5%
7 404
+9%
7 702
+4%
7 420
-4%
7 294
-2%
7 651
+5%
7 789
+2%
7 983
+2%
8 090
+1%
7 895
-2%
6 305
-20%
6 226
-1%
7 824
+26%
8 509
+9%
9 084
+7%
9 328
+3%
Operating Income
Operating Expenses
(4 669)
(4 917)
(5 149)
(5 223)
(5 242)
(5 541)
(5 828)
(6 257)
(6 766)
(7 379)
(8 063)
(5 016)
(2 181)
(2 234)
(2 441)
(2 547)
(2 601)
(2 908)
(1 705)
(3 580)
(3 850)
(3 962)
(4 346)
(4 646)
(5 034)
(5 273)
(5 175)
(4 921)
(5 074)
(5 394)
(5 462)
(5 498)
(5 961)
(5 004)
(4 820)
(5 239)
(5 396)
(5 798)
(5 929)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
(1 154)
(2 182)
(2 233)
(2 438)
(2 544)
(2 597)
(2 904)
(1 706)
(3 510)
(4 024)
(4 134)
(4 350)
(4 641)
(5 033)
(5 150)
(5 035)
(4 776)
(5 176)
(5 222)
(5 375)
(5 298)
(5 407)
(4 639)
(4 688)
(4 919)
(5 647)
(5 425)
(5 960)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(70)
0
0
0
0
0
(123)
0
(145)
0
(172)
0
(192)
0
(365)
0
(319)
0
(368)
0
Other Operating Expenses
(4 668)
(4 916)
(5 149)
(5 223)
(5 242)
(5 541)
(5 828)
(6 257)
(6 766)
(7 379)
(8 063)
(3 862)
1
(1)
(3)
(2)
(2)
(2)
0
0
175
172
4
(5)
0
0
(140)
0
103
(0)
(87)
(8)
(554)
0
(132)
0
252
(6)
31
Operating Income
519
N/A
521
+0%
595
+14%
648
+9%
723
+12%
794
+10%
890
+12%
1 072
+20%
1 188
+11%
1 285
+8%
1 347
+5%
1 484
+10%
1 410
-5%
1 427
+1%
1 393
-2%
1 392
0%
1 436
+3%
1 648
+15%
1 208
-27%
1 777
+47%
2 092
+18%
2 167
+4%
2 096
-3%
2 129
+2%
2 370
+11%
2 430
+3%
2 245
-8%
2 373
+6%
2 578
+9%
2 395
-7%
2 521
+5%
2 592
+3%
1 934
-25%
1 301
-33%
1 406
+8%
2 585
+84%
3 113
+20%
3 285
+6%
3 398
+3%
Pre-Tax Income
Interest Income Expense
(172)
(154)
(109)
(54)
(42)
(29)
(16)
6
23
30
31
26
9
(26)
(35)
(14)
1
4
12
(177)
(259)
(125)
(131)
(140)
(136)
(195)
(162)
(152)
(254)
(251)
(232)
(205)
(197)
(281)
(243)
(160)
(86)
51
103
Non-Reccuring Items
52
47
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
0
0
0
0
0
(78)
0
(24)
0
(13)
(64)
(865)
(244)
(320)
(200)
247
(90)
133
6
Total Other Income
0
0
0
0
0
(67)
(67)
0
0
1
0
(3)
(1)
1
0
2
2
2
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
Pre-Tax Income
399
N/A
414
+4%
485
+17%
593
+22%
680
+15%
697
+3%
806
+16%
1 078
+34%
1 213
+13%
1 316
+8%
1 378
+5%
1 509
+10%
1 418
-6%
1 401
-1%
1 358
-3%
1 378
+1%
1 437
+4%
1 653
+15%
1 219
-26%
1 611
+32%
1 832
+14%
2 042
+11%
1 965
-4%
1 989
+1%
2 234
+12%
2 156
-3%
2 083
-3%
2 197
+5%
2 324
+6%
2 131
-8%
2 225
+4%
1 521
-32%
1 492
-2%
700
-53%
963
+38%
2 672
+177%
2 937
+10%
3 468
+18%
3 508
+1%
Net Income
Tax Provision
(86)
(95)
(125)
(155)
(187)
(216)
(272)
(344)
(367)
(407)
(426)
(471)
(464)
(460)
(417)
(430)
(478)
(544)
(349)
(518)
(550)
(518)
(526)
(569)
(638)
(624)
(603)
(624)
(647)
(632)
(663)
(637)
(623)
(305)
(390)
(669)
(745)
(1 031)
(1 080)
Income from Continuing Operations
312
320
361
437
492
481
535
734
845
909
952
1 038
954
941
941
948
959
1 108
870
1 093
1 283
1 524
1 438
1 420
1 595
1 532
1 481
1 573
1 677
1 499
1 562
884
869
395
573
2 002
2 192
2 437
2 428
Income to Minority Interest
0
0
0
0
0
0
0
0
2
2
0
0
0
0
1
2
2
(1)
0
4
8
(1)
3
17
14
0
(2)
0
(9)
(22)
(33)
(13)
(46)
(82)
(66)
(67)
(63)
(60)
(43)
Net Income (Common)
312
N/A
319
+2%
360
+13%
437
+21%
492
+13%
481
-2%
535
+11%
735
+37%
848
+15%
912
+8%
953
+4%
1 038
+9%
954
-8%
941
-1%
942
+0%
950
+1%
961
+1%
1 107
+15%
870
-21%
1 097
+26%
1 290
+18%
1 523
+18%
1 442
-5%
1 437
0%
1 610
+12%
1 532
-5%
1 485
-3%
1 297
-13%
1 383
+7%
1 646
+19%
1 701
+3%
870
-49%
823
-5%
312
-62%
507
+62%
1 936
+282%
2 129
+10%
2 377
+12%
2 385
+0%
EPS (Diluted)
1.6
N/A
1.63
+2%
1.84
+13%
2.23
+21%
2.51
+13%
2.45
-2%
2.67
+9%
3.69
+38%
3.7
+0%
4.55
+23%
4.77
+5%
5.18
+9%
4.75
-8%
4.56
-4%
4.18
-8%
4.56
+9%
4.21
-8%
5.29
+26%
4.16
-21%
4.96
+19%
6.08
+23%
6.96
+14%
6.58
-5%
6.55
0%
7.33
+12%
6.97
-5%
6.74
-3%
5.9
-12%
6.28
+6%
7.49
+19%
7.74
+3%
3.96
-49%
3.74
-6%
1.42
-62%
2.29
+61%
8.78
+283%
9.63
+10%
10.75
+12%
10.78
+0%

See Also

Summary
DGH intrinsic value, competitors valuation, and company profile.
DCF Valuation
DGH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DGH stock valuation using valuation multiples.
Wall Street Estimates
DGH price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DGH stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.