P

Pick N Pay Stores Ltd
JSE:PIK

Watchlist Manager
Pick N Pay Stores Ltd
JSE:PIK
Watchlist
Price: 2 540 Zac -1.44% Market Closed
Market Cap: 26.3B Zac
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+18%
5Y
-9%
10Y
+74%
Operating Income
+
3Y
-36%
5Y
-51%
10Y
+51%
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Pick N Pay Stores Ltd

Revenue
121.4B ZAR
Cost of Revenue
-98.9B ZAR
Gross Profit
22.5B ZAR
Operating Expenses
-20.5B ZAR
Operating Income
2B ZAR
Other Expenses
-2.4B ZAR
Net Income
-404.6m ZAR

Income Statement
Pick N Pay Stores Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Feb-2004 Aug-2004 Feb-2005 Aug-2005 Feb-2006 Aug-2006 Feb-2007 Aug-2007 Feb-2008 Aug-2008 Feb-2009 Aug-2009 Feb-2010 Aug-2010 Feb-2011 Aug-2011 Feb-2012 Aug-2012 Mar-2013 Sep-2013 Mar-2014 Aug-2014 Mar-2015 Aug-2015 Feb-2016 Aug-2016 Feb-2017 Aug-2017 Feb-2018 Aug-2018 Mar-2019 Sep-2019 Mar-2020 Aug-2020 Feb-2021 Aug-2021 Feb-2022 Aug-2022 Feb-2023 Aug-2023 Feb-2024 Aug-2024 Mar-2025 Aug-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
848
1 726
1 765
1 772
1 761
1 683
1 679
1 675
1 682
1 774
2 000
2 467
2 782
2 561
2 060
Revenue
29 276
N/A
30 568
+4%
31 885
+4%
33 520
+5%
35 078
+5%
36 815
+5%
39 337
+7%
41 043
+4%
45 381
+11%
45 804
+1%
49 862
+9%
49 990
+0%
54 735
+9%
50 497
-8%
51 946
+3%
52 700
+1%
55 331
+5%
56 554
+2%
59 271
+5%
61 033
+3%
63 117
+3%
65 160
+3%
66 941
+3%
69 686
+4%
72 445
+4%
74 946
+3%
77 486
+3%
78 885
+2%
80 524
+2%
83 012
+3%
88 293
+6%
90 258
+2%
89 282
-1%
133 509
+50%
93 079
-30%
94 872
+2%
97 873
+3%
103 149
+5%
106 562
+3%
109 326
+3%
112 295
+3%
114 285
+2%
118 610
+4%
121 376
+2%
Gross Profit
Cost of Revenue
(24 420)
(25 406)
(26 598)
(27 850)
(29 060)
(30 435)
(32 443)
(33 994)
(37 411)
(37 604)
(40 405)
(40 705)
(44 576)
(41 461)
(42 860)
(43 305)
(45 350)
(46 379)
(48 761)
(50 236)
(52 077)
(53 891)
(54 994)
(57 260)
(59 475)
(61 471)
(63 030)
(63 874)
(65 295)
(67 268)
(71 437)
(72 581)
(71 680)
(107 260)
(74 657)
(76 745)
(79 477)
(83 133)
(85 625)
(88 350)
(92 015)
(94 010)
(96 846)
(98 909)
Gross Profit
4 856
N/A
5 163
+6%
5 288
+2%
5 670
+7%
6 018
+6%
6 380
+6%
6 894
+8%
7 049
+2%
7 970
+13%
8 200
+3%
9 457
+15%
9 284
-2%
10 159
+9%
9 037
-11%
9 086
+1%
9 394
+3%
9 981
+6%
10 175
+2%
10 510
+3%
10 797
+3%
11 040
+2%
11 269
+2%
11 947
+6%
12 427
+4%
12 970
+4%
13 475
+4%
14 457
+7%
15 011
+4%
15 229
+1%
15 744
+3%
16 857
+7%
17 677
+5%
17 602
0%
26 249
+49%
18 422
-30%
18 128
-2%
18 396
+1%
20 016
+9%
20 937
+5%
20 976
+0%
20 280
-3%
20 276
0%
21 764
+7%
22 468
+3%
Operating Income
Operating Expenses
(4 104)
(4 363)
(4 354)
(4 732)
(4 971)
(5 256)
(5 606)
(5 622)
(6 478)
(6 569)
(7 757)
(7 565)
(8 499)
(7 401)
(7 668)
(8 201)
(8 713)
(9 119)
(9 658)
(9 915)
(10 030)
(10 294)
(10 706)
(11 110)
(11 454)
(11 867)
(12 721)
(13 431)
(13 409)
(13 267)
(13 802)
(14 490)
(14 427)
(22 189)
(15 714)
(15 258)
(15 510)
(16 924)
(17 889)
(19 150)
(19 875)
(19 820)
(20 005)
(20 481)
Selling, General & Administrative
(4 320)
(5 380)
(4 642)
(6 018)
(5 546)
(6 971)
(6 225)
(7 457)
(7 152)
(7 718)
(6 545)
(7 768)
(7 035)
(7 608)
(6 257)
(7 376)
(6 828)
(8 230)
(7 638)
(8 114)
(7 950)
(8 127)
(8 871)
(9 160)
(9 577)
(10 476)
(11 694)
(12 260)
(12 012)
(11 575)
(11 784)
(12 382)
(12 161)
(18 644)
(13 150)
(13 333)
(13 480)
(14 137)
(14 770)
(15 544)
(16 400)
(16 628)
(16 737)
(17 103)
Depreciation & Amortization
(37)
0
(35)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
253
1 017
323
1 287
575
1 715
619
1 837
673
1 149
(1 212)
203
(1 465)
207
(1 411)
(825)
(1 885)
(890)
(2 020)
(1 801)
(2 080)
(2 167)
(1 836)
(1 951)
(1 877)
(1 390)
(1 027)
(1 171)
(1 397)
(1 693)
(2 017)
(2 109)
(2 266)
(3 545)
(2 564)
(1 926)
(2 030)
(2 786)
(3 119)
(3 606)
(3 475)
(3 192)
(3 268)
(3 378)
Operating Income
752
N/A
800
+6%
933
+17%
939
+1%
1 048
+12%
1 123
+7%
1 288
+15%
1 427
+11%
1 492
+5%
1 631
+9%
1 701
+4%
1 719
+1%
1 659
-3%
1 635
-1%
1 418
-13%
1 193
-16%
1 268
+6%
1 055
-17%
852
-19%
882
+4%
1 010
+15%
976
-3%
1 240
+27%
1 317
+6%
1 516
+15%
1 608
+6%
1 736
+8%
1 581
-9%
1 820
+15%
2 477
+36%
3 055
+23%
3 187
+4%
3 175
0%
4 060
+28%
2 708
-33%
2 870
+6%
2 887
+1%
3 092
+7%
3 048
-1%
1 827
-40%
405
-78%
456
+13%
1 759
+286%
1 987
+13%
Pre-Tax Income
Interest Income Expense
50
43
55
62
43
40
27
(9)
(30)
(47)
(36)
(10)
(16)
(58)
(62)
(83)
(98)
(66)
(65)
(77)
(68)
(50)
(45)
(33)
(10)
(6)
(12)
(37)
(31)
(551)
(1 172)
(1 273)
(1 234)
(1 830)
(1 154)
(1 170)
(1 079)
(1 048)
(1 248)
(1 578)
(1 826)
(2 049)
(1 996)
(1 488)
Non-Reccuring Items
0
24
22
(9)
(3)
(1)
(117)
(114)
(14)
(10)
(14)
0
(6)
0
0
(4)
0
8
0
0
(104)
0
0
0
(9)
(23)
(26)
(13)
(10)
(8)
14
20
(186)
(234)
(125)
(302)
(78)
(38)
(59)
(120)
(3 237)
(3 189)
(294)
(317)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
8
47
47
15
84
260
191
0
0
0
0
0
22
17
(6)
3
10
5
0
(29)
(20)
(18)
(11)
12
11
0
(19)
(18)
(21)
196
31
(19)
(34)
166
369
168
(94)
(133)
Total Other Income
0
4
0
0
0
1
(1)
0
(1)
0
0
(1)
0
1
0
0
0
0
0
0
1
(1)
0
0
(24)
1
0
0
0
0
0
(13)
0
0
0
0
0
0
0
0
0
0
0
9
Pre-Tax Income
802
N/A
871
+9%
1 010
+16%
992
-2%
1 088
+10%
1 163
+7%
1 205
+4%
1 351
+12%
1 494
+11%
1 589
+6%
1 735
+9%
1 968
+13%
1 828
-7%
1 578
-14%
1 356
-14%
1 106
-18%
1 170
+6%
997
-15%
809
-19%
822
+2%
833
+1%
928
+11%
1 205
+30%
1 289
+7%
1 474
+14%
1 551
+5%
1 677
+8%
1 512
-10%
1 768
+17%
1 930
+9%
1 908
-1%
1 921
+1%
1 736
-10%
1 979
+14%
1 408
-29%
1 594
+13%
1 762
+11%
1 988
+13%
1 708
-14%
295
-83%
(4 289)
N/A
(4 614)
-8%
(625)
+86%
57
N/A
Net Income
Tax Provision
(286)
(300)
(360)
(356)
(385)
(413)
(530)
(579)
(558)
(578)
(568)
(593)
(532)
(513)
(448)
(369)
(408)
(312)
(258)
(260)
(249)
(274)
(344)
(368)
(408)
(426)
(461)
(415)
(472)
(515)
(464)
(472)
(541)
(625)
(441)
(489)
(547)
(617)
(538)
(150)
988
1 057
(26)
(204)
Income from Continuing Operations
516
570
650
636
703
749
676
773
937
1 011
1 167
1 375
1 296
1 065
908
737
762
685
551
562
584
654
862
923
1 065
1 125
1 216
1 097
1 296
1 416
1 445
1 449
1 195
1 353
967
1 105
1 215
1 371
1 170
145
(3 301)
(3 557)
(651)
(147)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(85)
(258)
Net Income (Common)
516
N/A
570
+10%
650
+14%
636
-2%
703
+11%
749
+7%
676
-10%
751
+11%
937
+25%
953
+2%
1 048
+10%
1 250
+19%
1 189
-5%
956
-20%
785
-18%
623
-21%
1 114
+79%
1 102
-1%
551
-50%
562
+2%
584
+4%
654
+12%
855
+31%
911
+7%
1 049
+15%
1 108
+6%
1 210
+9%
1 096
-9%
1 296
+18%
1 417
+9%
1 445
+2%
1 449
+0%
1 195
-18%
1 353
+13%
967
-29%
1 105
+14%
1 215
+10%
1 371
+13%
1 170
-15%
145
-88%
(3 301)
N/A
(3 557)
-8%
(736)
+79%
(405)
+45%
EPS (Diluted)
1.04
N/A
1.21
+16%
1.38
+14%
1.37
-1%
1.44
+5%
1.64
+14%
1.4
-15%
1.66
+19%
1.96
+18%
2.01
+3%
2.2
+9%
2.6
+18%
2.47
-5%
1.97
-20%
1.62
-18%
1.28
-21%
2.3
+80%
2.26
-2%
1.13
-50%
1.17
+4%
1.2
+3%
1.34
+12%
1.76
+31%
1.88
+7%
2.15
+14%
2.26
+5%
2.45
+8%
2.24
-9%
2.68
+20%
2.93
+9%
3
+2%
3.03
+1%
2.5
-17%
2.83
+13%
2.01
-29%
2.29
+14%
2.15
-6%
2.85
+33%
2.06
-28%
0.25
-88%
-5.82
N/A
-6.05
-4%
-1.11
+82%
-0.55
+50%

See Also

Summary
PIK intrinsic value, competitors valuation, and company profile.
DCF Valuation
PIK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PIK stock valuation using valuation multiples.
Wall Street Estimates
PIK 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
PIK 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
Follow us
Join more than 301,300+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.