First Time Loading...
R

Remgro Ltd
JSE:REM

Watchlist Manager
Remgro Ltd
JSE:REM
Watchlist
Price: 12 600 Zac 0.55% Market Closed
Updated: May 17, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

28.8B
-40%
Revenue
Growth Rates:
1 Year
-53%
3 Years
-50%
5 Years
-53%
7 Years
+3%
10 Years
+36%
815m
-65%
Operating Income
Growth Rates:
1 Year
-72%
3 Years
-56%
5 Years
-79%
7 Years
+143%
10 Years
+40%
3.3B
-66%
Net Income
Growth Rates:
1 Year
-73%
3 Years
-8%
5 Years
-83%
7 Years
-55%
10 Years
-48%

Earnings Waterfall
Remgro Ltd

Revenue
28.8B ZAR
Cost of Revenue
-17.2B ZAR
Gross Profit
11.6B ZAR
Operating Expenses
-10.8B ZAR
Operating Income
815m ZAR
Other Expenses
2.5B ZAR
Net Income
3.3B ZAR

Income Statement
Remgro Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Mar-2003 Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Dec-2011 Jun-2012 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 Jun-2023 Dec-2023
Revenue
Revenue
11 212
N/A
11 723
+5%
11 763
+0%
12 022
+2%
9 948
-17%
8 741
-12%
9 802
+12%
8 175
-17%
7 872
-4%
8 995
+14%
9 447
+5%
9 967
+6%
11 455
+15%
11 556
+1%
11 849
+3%
12 468
+5%
6 883
-45%
13 532
+97%
14 521
+7%
16 466
+13%
21 256
+29%
24 621
+16%
25 069
+2%
25 590
+2%
26 735
+4%
27 697
+4%
27 953
+1%
27 600
-1%
41 646
+51%
31 115
-25%
61 431
+97%
56 968
-7%
58 216
+2%
54 732
-6%
57 228
+5%
65 803
+15%
70 082
+7%
76 096
+9%
61 914
-19%
48 151
-22%
28 838
-40%
Gross Profit
Cost of Revenue
(6 783)
(7 257)
(10 192)
(10 332)
0
(2 537)
(4 919)
(4 724)
(4 781)
(5 460)
(5 415)
(6 069)
(7 245)
(6 891)
(7 099)
(7 420)
(4 221)
(8 517)
(9 470)
(11 610)
(14 351)
(15 374)
(15 996)
(15 267)
(15 525)
(16 959)
(16 081)
(16 138)
(24 240)
(17 814)
(35 182)
(33 606)
(34 873)
(32 291)
(33 513)
(38 387)
(41 445)
(46 073)
(37 847)
(29 373)
(17 203)
Gross Profit
4 429
N/A
4 466
+1%
1 571
-65%
1 690
+8%
0
N/A
2 845
N/A
4 883
+72%
3 451
-29%
3 091
-10%
3 535
+14%
4 032
+14%
3 898
-3%
4 210
+8%
4 665
+11%
4 750
+2%
5 048
+6%
2 662
-47%
5 015
+88%
5 051
+1%
4 856
-4%
6 905
+42%
9 247
+34%
9 073
-2%
10 323
+14%
11 210
+9%
10 738
-4%
11 872
+11%
11 462
-3%
17 406
+52%
13 301
-24%
26 249
+97%
23 362
-11%
23 343
0%
22 441
-4%
23 715
+6%
27 416
+16%
28 637
+4%
30 023
+5%
24 067
-20%
18 778
-22%
11 635
-38%
Operating Income
Operating Expenses
(3 333)
(3 373)
(426)
(342)
(8 861)
(5 180)
(3 667)
(2 446)
(2 075)
(2 377)
(2 981)
(2 995)
(3 495)
(4 010)
(3 909)
(4 212)
(2 109)
(4 243)
(1 071)
(4 441)
(6 322)
(8 577)
(8 158)
(8 761)
(9 882)
(10 226)
(11 536)
(10 698)
(15 905)
(12 037)
(22 289)
(20 080)
(20 128)
(20 892)
(21 842)
(22 962)
(24 013)
(24 958)
(21 138)
(16 438)
(10 820)
Selling, General & Administrative
0
0
0
0
(1 897)
(3 400)
(2 603)
(1 778)
(1 302)
(1 434)
(1 621)
(1 621)
(1 744)
(1 856)
(1 939)
(2 078)
(1 126)
(2 405)
(2 506)
(2 707)
(3 283)
(3 747)
(4 097)
(4 276)
(4 348)
(4 578)
(4 809)
(4 972)
(7 494)
(5 641)
(9 864)
(8 576)
(8 699)
(8 451)
(8 429)
(9 251)
(9 812)
(10 056)
(8 353)
(6 625)
(5 033)
Depreciation & Amortization
(372)
(412)
(426)
(342)
(262)
(284)
(293)
(255)
(223)
(242)
(251)
(249)
(271)
(288)
(290)
(295)
(166)
(354)
(376)
(428)
(521)
(592)
(610)
(607)
(661)
(727)
(753)
(748)
(1 114)
(806)
(1 449)
(1 299)
(1 482)
(1 678)
(1 701)
(1 706)
(1 802)
(1 887)
(1 477)
(1 027)
(575)
Other Operating Expenses
(2 961)
(2 961)
0
0
(6 702)
(1 496)
(771)
(413)
(550)
(701)
(1 109)
(1 125)
(1 480)
(1 866)
(1 680)
(1 839)
(817)
(1 484)
1 811
(1 306)
(2 518)
(4 238)
(3 451)
(3 878)
(4 873)
(4 921)
(5 974)
(4 978)
(7 297)
(5 590)
(10 976)
(10 205)
(9 947)
(10 763)
(11 712)
(12 005)
(12 399)
(13 015)
(11 308)
(8 786)
(5 212)
Operating Income
1 096
N/A
1 093
0%
1 145
+5%
1 348
+18%
1 087
-19%
1 024
-6%
1 216
+19%
1 005
-17%
1 016
+1%
1 158
+14%
1 051
-9%
903
-14%
715
-21%
655
-8%
841
+28%
836
-1%
553
-34%
772
+40%
3 980
+416%
415
-90%
583
+40%
670
+15%
915
+37%
1 562
+71%
1 328
-15%
512
-61%
336
-34%
764
+127%
1 501
+96%
1 264
-16%
3 960
+213%
3 282
-17%
3 215
-2%
1 549
-52%
1 873
+21%
4 454
+138%
4 624
+4%
5 065
+10%
2 929
-42%
2 340
-20%
815
-65%
Pre-Tax Income
Interest Income Expense
(45)
(51)
(39)
(40)
298
645
722
668
460
630
2 192
2 154
527
274
194
376
1 462
4 818
117
(45)
(456)
(637)
(613)
(158)
127
(347)
(745)
(565)
(597)
(146)
(304)
(45)
(307)
(973)
(1 159)
(741)
(145)
338
1 153
1 468
1 406
Non-Reccuring Items
1 221
246
54
60
2 215
5 256
3 165
124
51
51
19
(68)
(442)
(361)
(179)
(69)
(28)
(295)
(71)
38
(108)
22
867
684
(132)
(297)
212
304
953
4 860
4 184
(7 171)
(6 334)
264
146
1 064
1 093
153
127
(550)
(4 040)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
0
0
0
0
0
0
0
0
0
0
0
(730)
(63)
687
821
261
303
(162)
(109)
(288)
(364)
(205)
(231)
45
52
(19)
(53)
Pre-Tax Income
2 272
N/A
1 288
-43%
1 160
-10%
1 368
+18%
3 600
+163%
6 925
+92%
5 103
-26%
1 797
-65%
1 527
-15%
1 839
+20%
3 262
+77%
2 989
-8%
800
-73%
543
-32%
856
+58%
1 143
+34%
1 987
+74%
5 295
+166%
4 026
-24%
408
-90%
19
-95%
55
+189%
1 169
+2 025%
2 088
+79%
1 323
-37%
(862)
N/A
(260)
+70%
1 190
N/A
2 678
+125%
6 239
+133%
8 143
+31%
(4 096)
N/A
(3 535)
+14%
552
N/A
496
-10%
4 572
+822%
5 341
+17%
5 601
+5%
4 261
-24%
3 239
-24%
(1 872)
N/A
Net Income
Tax Provision
(302)
(278)
(397)
(412)
(417)
(802)
(857)
(491)
(403)
(386)
(419)
(399)
(268)
(274)
(309)
(363)
(373)
(462)
(239)
(261)
(203)
(57)
(213)
(395)
(216)
21
(28)
(227)
(499)
(423)
(1 291)
(987)
(946)
(452)
(510)
(1 135)
(1 200)
(1 602)
(1 083)
(832)
(370)
Income from Continuing Operations
1 970
1 010
763
956
3 183
6 123
4 246
1 306
1 124
1 453
2 843
2 590
532
269
547
780
1 614
4 833
3 787
147
(184)
(2)
956
1 693
1 107
(841)
(288)
963
2 179
5 816
6 852
(5 083)
(4 481)
100
(14)
3 437
4 141
3 999
3 178
2 407
(2 242)
Income to Minority Interest
(488)
(333)
(335)
(365)
(407)
(459)
(398)
(232)
(185)
(166)
(160)
(143)
(94)
(85)
(106)
(110)
(55)
(81)
(58)
(3)
53
66
(84)
(206)
(219)
(45)
76
(77)
(177)
(256)
(1 170)
(433)
(400)
63
(83)
(1 505)
(1 653)
(1 840)
(1 733)
(1 196)
(847)
Equity Earnings Affiliates
7 262
6 827
3 177
5 182
5 742
4 344
4 354
4 822
6 003
6 986
7 210
5 048
2 389
1 745
2 619
3 624
2 385
4 532
3 398
4 035
6 383
6 853
6 495
7 228
6 851
6 250
7 461
7 099
9 835
2 893
4 750
1 708
3 423
(2 272)
(5 091)
1 618
4 744
10 980
9 262
3 296
394
Net Income (Common)
8 744
N/A
7 504
-14%
3 605
-52%
5 773
+60%
8 518
+48%
10 008
+17%
8 202
-18%
5 896
-28%
6 942
+18%
8 273
+19%
9 893
+20%
11 703
+18%
45 330
+287%
40 224
-11%
3 060
-92%
4 294
+40%
3 944
-8%
9 284
+135%
7 127
-23%
4 179
-41%
6 252
+50%
6 917
+11%
7 367
+7%
8 715
+18%
7 739
-11%
5 364
-31%
7 249
+35%
8 431
+16%
12 562
+49%
8 943
-29%
19 240
+115%
7 319
-62%
1 351
-82%
6 646
+392%
3 567
-46%
3 550
0%
7 232
+104%
13 139
+82%
12 158
-7%
9 624
-21%
3 279
-66%
EPS (Diluted)
16.59
N/A
14.57
-12%
7.04
-52%
10.95
+56%
16.93
+55%
20.01
+18%
16.73
-16%
12.13
-27%
14.46
+19%
17.21
+19%
20.57
+20%
24.33
+18%
94.43
+288%
82.42
-13%
6
-93%
7.92
+32%
7.45
-6%
17.71
+138%
13.6
-23%
7.73
-43%
11.95
+55%
13.01
+9%
13.92
+7%
16.5
+19%
14.66
-11%
10.19
-30%
13.34
+31%
15.21
+14%
22.16
+46%
15.76
-29%
33.97
+116%
12.93
-62%
2.39
-82%
11.76
+392%
6.31
-46%
6.28
0%
12.72
+103%
23.28
+83%
21.57
-7%
17.1
-21%
5.91
-65%

See Also

Summary
REM intrinsic value, competitors valuation, and company profile.
DCF Valuation
REM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
REM stock valuation using valuation multiples.
Wall Street Estimates
REM 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
REM 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 137,900+ 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.