First Time Loading...
S

SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC

Watchlist Manager
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Watchlist
Price: 255 Zac 1.19% Market Closed
Updated: May 17, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.5B
+14%
Revenue
Growth Rates:
1 Year
+21%
3 Years
+17%
5 Years
+3%
7 Years
+32%
10 Years
+105%
1.2B
+4%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+14%
5 Years
-22%
7 Years
-2%
10 Years
+66%
1.2B
+85%
Net Income
Growth Rates:
1 Year
+48%
3 Years
-
5 Years
+43%
7 Years
-51%
10 Years
+4%

Earnings Waterfall
SA Corporate Real Estate Fund Managers (Pty) Ltd

Revenue
2.5B ZAR
Operating Expenses
-1.3B ZAR
Operating Income
1.2B ZAR
Other Expenses
31.9m ZAR
Net Income
1.2B ZAR

Income Statement
SA Corporate Real Estate Fund Managers (Pty) Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Jul-2004 Jan-2005 Jul-2005 Jan-2006 Jul-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 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
257
N/A
271
+5%
245
-9%
259
+6%
291
+13%
278
-5%
754
+172%
950
+26%
1 081
+14%
1 182
+9%
1 152
-3%
1 187
+3%
1 257
+6%
1 280
+2%
1 300
+2%
1 286
-1%
1 260
-2%
1 222
-3%
1 207
-1%
1 296
+7%
1 439
+11%
1 563
+9%
1 638
+5%
1 776
+8%
1 881
+6%
2 040
+8%
2 225
+9%
2 362
+6%
2 414
+2%
2 368
-2%
2 367
0%
2 262
-4%
2 114
-7%
2 173
+3%
2 442
+12%
2 287
-6%
2 042
-11%
2 181
+7%
2 480
+14%
Gross Profit
Cost of Revenue
(66)
(63)
(36)
(33)
(51)
(60)
(167)
(219)
(251)
(285)
(351)
(393)
(392)
(413)
(432)
(440)
(443)
(432)
(442)
(455)
(494)
(530)
(558)
(593)
(615)
(649)
(711)
(777)
(833)
(868)
(910)
0
(864)
0
0
0
0
0
0
Gross Profit
191
N/A
208
+9%
209
+1%
225
+8%
240
+7%
218
-10%
588
+170%
731
+24%
830
+14%
897
+8%
800
-11%
794
-1%
865
+9%
868
+0%
868
+0%
846
-3%
817
-3%
790
-3%
765
-3%
841
+10%
945
+12%
1 033
+9%
1 080
+5%
1 183
+10%
1 266
+7%
1 391
+10%
1 514
+9%
1 584
+5%
1 582
0%
1 500
-5%
1 457
-3%
0
N/A
1 250
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(20)
(22)
(9)
(11)
(22)
(23)
(43)
(52)
(79)
(85)
(49)
(38)
(58)
(54)
(51)
(51)
(55)
(62)
(56)
(51)
28
(72)
(59)
(63)
(64)
(69)
(68)
(118)
(76)
(25)
(73)
(1 033)
(218)
(1 090)
(1 002)
(968)
(1 006)
(1 046)
(1 303)
Selling, General & Administrative
(9)
(12)
(9)
(11)
(17)
(15)
(60)
(67)
(45)
(43)
(45)
(52)
(58)
(54)
(51)
(51)
(55)
(62)
(56)
(50)
(53)
(38)
(58)
(77)
(61)
(66)
(64)
(68)
(70)
(61)
(60)
0
(194)
(21)
(1 041)
(1 032)
(23)
(16)
(20)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
(2)
(2)
(3)
(4)
(6)
(6)
(8)
(12)
0
(24)
0
(12)
0
0
0
0
Other Operating Expenses
(11)
(10)
(0)
(0)
(5)
(8)
17
16
(35)
(42)
(4)
13
0
0
0
0
0
0
0
0
81
(33)
(0)
15
0
0
0
(44)
0
44
0
(1 033)
0
(1 069)
51
64
(983)
(1 030)
(1 283)
Operating Income
171
N/A
186
+9%
200
+8%
214
+7%
219
+2%
194
-11%
545
+180%
680
+25%
751
+11%
813
+8%
752
-8%
756
+1%
807
+7%
814
+1%
817
+0%
794
-3%
763
-4%
728
-5%
710
-3%
791
+11%
973
+23%
961
-1%
1 021
+6%
1 120
+10%
1 203
+7%
1 322
+10%
1 446
+9%
1 466
+1%
1 506
+3%
1 475
-2%
1 385
-6%
1 228
-11%
1 032
-16%
1 083
+5%
1 440
+33%
1 320
-8%
1 037
-21%
1 135
+9%
1 177
+4%
Pre-Tax Income
Interest Income Expense
(8)
(9)
(15)
(20)
66
290
666
(84)
(117)
(155)
(167)
(165)
(197)
(178)
(162)
(203)
(189)
142
301
192
179
73
374
486
1 278
1 276
84
(21)
(678)
(1 055)
(1 138)
(2 442)
(2 524)
(1 182)
(794)
(343)
(33)
(331)
(64)
Non-Reccuring Items
63
125
372
374
116
(1)
(5)
146
(1 229)
(1 260)
(506)
(565)
291
298
(240)
(365)
222
269
(11)
9
0
81
18
30
0
0
0
0
0
2
0
(3)
1
(2)
(19)
(39)
(133)
(113)
0
Gain/Loss on Disposition of Assets
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
Total Other Income
0
(3)
(2)
(12)
(3)
(15)
(39)
421
(6)
(45)
(7)
(11)
(26)
(29)
(29)
(8)
(8)
0
13
(185)
(185)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(19)
(48)
(30)
103
Pre-Tax Income
227
N/A
299
+32%
556
+86%
556
N/A
397
-29%
468
+18%
1 166
+149%
1 162
0%
(600)
N/A
(646)
-8%
72
N/A
15
-79%
875
+5 582%
905
+3%
387
-57%
218
-44%
787
+262%
1 139
+45%
1 013
-11%
806
-20%
967
+20%
1 114
+15%
1 414
+27%
1 635
+16%
2 481
+52%
2 598
+5%
1 530
-41%
1 446
-5%
828
-43%
422
-49%
247
-41%
(1 216)
N/A
(1 491)
-23%
(101)
+93%
627
N/A
919
+47%
823
-10%
660
-20%
1 217
+84%
Net Income
Tax Provision
0
(1)
(11)
(12)
2
(28)
(78)
(43)
78
82
74
62
(23)
(36)
28
27
(50)
113
147
0
(0)
6
0
(8)
(1)
(9)
(4)
7
2
4
6
(0)
(2)
(5)
(6)
(2)
(4)
(5)
(8)
Income from Continuing Operations
227
298
545
544
399
440
1 089
1 119
(523)
(564)
146
77
852
869
415
245
737
1 252
1 159
806
967
1 121
1 414
1 628
2 480
2 589
1 526
1 453
830
426
253
(1 216)
(1 494)
(106)
621
917
819
655
1 209
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
(1)
(0)
18
0
(17)
0
0
0
0
0
0
0
0
Net Income (Common)
227
N/A
298
+31%
545
+83%
544
0%
399
-27%
440
+10%
1 089
+147%
1 119
+3%
(523)
N/A
(564)
-8%
146
N/A
77
-47%
852
+1 007%
869
+2%
415
-52%
245
-41%
737
+201%
1 252
+70%
1 159
-7%
806
-30%
967
+20%
1 121
+16%
1 414
+26%
1 628
+15%
2 480
+52%
2 589
+4%
1 526
-41%
1 453
-5%
848
-42%
426
-50%
236
-45%
(1 216)
N/A
(1 494)
-23%
(106)
+93%
621
N/A
917
+48%
819
-11%
655
-20%
1 209
+85%
EPS (Diluted)
0.32
N/A
0.41
+28%
0.75
+83%
0.74
-1%
0.54
-27%
0.42
-22%
0.57
+36%
0.52
-9%
-0.25
N/A
-0.27
-8%
0.07
N/A
0.04
-43%
0.41
+925%
0.42
+2%
0.2
-52%
0.12
-40%
0.36
+200%
0.62
+72%
0.58
-6%
0.41
-29%
0.48
+17%
0.56
+17%
0.7
+25%
0.71
+1%
1.07
+51%
1.09
+2%
0.62
-43%
0.57
-8%
0.34
-40%
0.17
-50%
0.09
-47%
-0.48
N/A
-0.59
-23%
-0.04
+93%
0.25
N/A
0.36
+44%
0.33
-8%
0.26
-21%
0.49
+88%

See Also

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