Frontierby eninvs

Language: EN · RU

← Region

Remgro ZAR

Update

Sector: Investment holding

ZA_REM

Price chart

195.99 ZARDay -0.04%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
195.99 ZAR · -0.04%
Market cap
108.9 bn ZAR

Growth

Δ revenue y/y
1.1%
Δ EBITDA y/y
190.0%

Multiples

P/E (LTM)
33.0x
P/B (FY)
0.9x
P/E (ann.)
10.5x
EV/EBITDA (LTM)
23.7x
EV/EBITDA (ann.)
18.8x

Cash return

Dividend yield
3.2%
FCF yield (LTM)
5.1%

Value creation

fundamental value/yr, % of market cap
Value created / year
+44.4%
↓ details

Liquidity

Daily turnover (listing)
27.6 mln ZAR

Shares: yahoo_fundamentals_timeseries/REM.JO

Amounts: USD (converted) · As reported
Converted modes use NBK / ECB-linked rates: balance sheet date for BS items, period average for P&L and cash flow (see filing row evidence). As reported keeps each row in its filing currency.

Financial dynamics

Monetary columns are in B ZAR, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB ZAROperating profitB ZARD&AB ZAREBITDAB ZARNet profitB ZAROperating CFB ZARCapex + M&AB ZARAssetsB ZAREquityB ZARROE (annualized)Net debtB ZARSource
2025-12-31H1 2025 (6M)OK-25.9
y/y —
-1.0
y/y —
-0.6
y/y —
-1.6
y/y —
1.9
y/y —
0.81.1146.7
y/y —
126.3
y/y —
8.5%-6.4—
2025-06-30FY 2025 (12M)OK53.0
y/y 1.1%
3.0
y/y 732.1%
1.3
y/y 14.7%
4.3
y/y 190.0%
3.3
y/y 166.2%
5.0-2.0142.2
y/y 2.2%
117.0
y/y 4.4%
2.9%-5.0—
2024-06-30FY 2024 (12M)OK52.4
y/y 3.6%
0.4
y/y -92.4%
1.1
y/y -51.3%
1.5
y/y -79.0%
1.2
y/y -87.1%
3.1-1.9139.2
y/y -7.4%
112.1
y/y -2.7%
1.1%-0.9—
2023-06-30FY 2023 (12M)OK50.6
y/y —
4.8
y/y —
2.3
y/y —
7.1
y/y —
9.6
y/y —
1.4-3.3150.3
y/y —
115.3
y/y —
—6.2—
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values (ZAR mln)

020 00040 00060 0002023 FY2024 FY2025 FY

Year-over-year change

-100%0%100%200%2023 FY2024 FY2025 FY

Cash flow

FCF (ZAR mln)

-5 000-2 50002 5005 0007 5002023 FY2024 FY2025 FY

Net debt / cash (ZAR mln)

-10 000-5 00005 0002023 H12023 FY2024 H12024 FY2025 H12025 FY

Revenue growth & acceleration

Growth steady →
Last-year revenue growth +1% vs +4% the year before — a -2.5 pp move. 3-year CAGR +7%.
revenue growth by year: 2023 +17% · 2024 +4% · 2025 +1%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: +44.0%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X
= —
2 831
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (108 944 + -6 431) ÷ 4 321
23.7x
3. Target multiple
(Current EV/EBITDA + 8) ÷ 2
= (23.7 + 8) ÷ 2
15.9x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= 5 539 + 0 + 0 − 0
3 005
5. Value created per year
(EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap
= (2 831 × 15.9 + 3 005) ÷ 108 944
+44.0%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-04-22173 ZAREx-dividend: 173 ZAR per sharePaidYahoo Finance (ex-div)
2025-10-22448 ZAREx-dividend: 448 ZAR per sharePaidYahoo Finance (ex-div)
2025-04-1596 ZAREx-dividend: 96 ZAR per sharePaidYahoo Finance (ex-div)
2024-11-13184 ZAREx-dividend: 184 ZAR per sharePaidYahoo Finance (ex-div)
2024-04-1780 ZAREx-dividend: 80 ZAR per sharePaidYahoo Finance (ex-div)
2023-11-08160 ZAREx-dividend: 160 ZAR per sharePaidYahoo Finance (ex-div)
2023-04-1980 ZAREx-dividend: 80 ZAR per sharePaidYahoo Finance (ex-div)
2022-11-09100 ZAREx-dividend: 100 ZAR per sharePaidYahoo Finance (ex-div)
2022-04-2050 ZAREx-dividend: 50 ZAR per sharePaidYahoo Finance (ex-div)
2021-11-1760 ZAREx-dividend: 60 ZAR per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)