H

HomeChoice International PLC
JSE:HIL

Watchlist Manager
HomeChoice International PLC
JSE:HIL
Watchlist
Price: 2 500 Zac 0.04% Market Closed
Updated: May 19, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.7B
-0.2%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+7%
5 Years
+14%
7 Years
+53%
10 Years
-
518m
+8%
Operating Income
Growth Rates:
1 Year
+46%
3 Years
-
5 Years
-34%
7 Years
-14%
10 Years
-
309m
+0.3%
Net Income
Growth Rates:
1 Year
+53%
3 Years
-5%
5 Years
-44%
7 Years
-25%
10 Years
-

Earnings Waterfall
HomeChoice International PLC

Revenue
3.7B ZAR
Cost of Revenue
-781m ZAR
Gross Profit
2.9B ZAR
Operating Expenses
-2.4B ZAR
Operating Income
518m ZAR
Other Expenses
-209m ZAR
Net Income
309m ZAR

Income Statement
HomeChoice International PLC

Rotate your device to view
Income Statement
Currency: ZAR
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 Jun-2023
Revenue
Revenue
1 959
N/A
2 093
+7%
2 233
+7%
2 390
+7%
2 664
+11%
2 826
+6%
2 993
+6%
3 203
+7%
3 247
+1%
3 378
+4%
3 484
+3%
3 403
-2%
3 275
-4%
3 392
+4%
3 432
+1%
3 500
+2%
3 656
+4%
3 650
0%
Gross Profit
Cost of Revenue
(543)
(572)
(590)
(633)
(759)
(821)
(853)
(906)
(938)
(1 011)
(1 027)
(946)
(987)
(1 074)
(936)
(858)
(859)
(781)
Gross Profit
1 415
N/A
1 521
+7%
1 643
+8%
1 757
+7%
1 905
+8%
2 005
+5%
2 140
+7%
2 297
+7%
2 309
+1%
2 367
+3%
2 457
+4%
2 457
N/A
2 288
-7%
2 318
+1%
2 496
+8%
2 642
+6%
2 797
+6%
2 869
+3%
Operating Income
Operating Expenses
(892)
(974)
(1 061)
(1 152)
(1 264)
(1 308)
(1 396)
(1 507)
(1 541)
(1 633)
(1 777)
(1 939)
(2 010)
(2 027)
(2 184)
(2 287)
(2 317)
(2 351)
Selling, General & Administrative
(399)
(423)
(447)
(478)
(1 003)
(560)
(1 118)
(671)
(1 227)
(667)
(1 399)
(1 145)
(1 581)
(1 575)
(1 713)
(1 807)
(1 882)
(1 854)
Depreciation & Amortization
(23)
(25)
(53)
(67)
(55)
(55)
(58)
(62)
(59)
(61)
(73)
(82)
(86)
(93)
(104)
(104)
(107)
(107)
Other Operating Expenses
(470)
(526)
(561)
(606)
(206)
(694)
(220)
(774)
(255)
(905)
(305)
(712)
(343)
(359)
(367)
(376)
(328)
(390)
Operating Income
524
N/A
547
+4%
582
+6%
605
+4%
641
+6%
696
+9%
744
+7%
789
+6%
768
-3%
734
-4%
680
-7%
518
-24%
278
-46%
291
+5%
312
+7%
355
+14%
480
+35%
518
+8%
Pre-Tax Income
Interest Income Expense
(25)
(27)
(32)
(40)
(56)
(78)
(85)
(87)
(91)
(90)
(98)
(104)
(91)
(73)
(70)
(95)
(122)
(150)
Non-Reccuring Items
0
0
(0)
0
0
0
0
0
(1)
0
0
0
(5)
(31)
(66)
(48)
(2)
0
Total Other Income
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
499
N/A
520
+4%
550
+6%
565
+3%
585
+4%
618
+6%
659
+7%
702
+7%
676
-4%
644
-5%
582
-10%
414
-29%
182
-56%
187
+3%
176
-6%
212
+20%
356
+68%
368
+3%
Net Income
Tax Provision
(144)
(151)
(155)
(151)
(160)
(161)
(145)
(153)
(148)
(136)
(127)
(90)
(15)
(9)
(9)
(15)
(54)
(66)
Income from Continuing Operations
355
369
395
415
425
458
514
549
528
508
455
324
167
178
167
197
302
302
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
1
3
5
6
7
Net Income (Common)
355
N/A
369
+4%
395
+7%
415
+5%
425
+2%
458
+8%
514
+12%
549
+7%
528
-4%
508
-4%
455
-10%
324
-29%
167
-48%
179
+7%
170
-5%
202
+19%
308
+52%
309
+0%
EPS (Diluted)
3.49
N/A
3.61
+3%
3.89
+8%
4.02
+3%
4.15
+3%
4.44
+7%
4.9
+10%
5.18
+6%
4.98
-4%
4.8
-4%
4.36
-9%
3.06
-30%
1.6
-48%
1.7
+6%
1.63
-4%
1.9
+17%
2.95
+55%
2.89
-2%

See Also

Summary
HIL intrinsic value, competitors valuation, and company profile.
DCF Valuation
HIL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HIL stock valuation using valuation multiples.
Wall Street Estimates
HIL 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
HIL 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 138,500+ 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.