Frontierby eninvs

Language: EN · RU

← Region

Resilient REIT ZAR

Update

Sector: Property REIT

ZA_RES

Price chart

81.2 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
81.2 ZAR · 0.04%
Market cap
27.1 bn ZAR

Growth

Δ revenue y/y
7.5%
Δ EBITDA y/y
7.7%

Multiples

P/E (LTM)
5.9x
P/B (FY)
1.0x
EV/EBITDA (LTM)
7.0x

Cash return

Dividend yield
6.1%
FCF yield (LTM)
-0.8%

Value creation

fundamental value/yr, % of market cap
Value created / year
+7.4%
↓ details

Liquidity

Daily turnover (listing)
3.1 mln ZAR

Shares: yahoo_fundamentals_timeseries/RES.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 M 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.

DatePeriodStatusRevenueM ZAROperating profitM ZARD&AM ZAREBITDAM ZARNet profitM ZAROperating CFM ZARCapex + M&AM ZARAssetsM ZAREquityM ZARROE (annualized)Net debtM ZARSource
2025-12-31FY 2025 (12M)OK3926.8
y/y 7.5%
2269.7
y/y 7.7%
3592.5
y/y 65.8%
5862.2
y/y 37.1%
4571.0
y/y 58.7%
-98.2-110.241469.4
y/y 9.0%
26028.5
y/y 12.9%
18.6%14120.8—
2024-12-31FY 2024 (12M)OK3651.8
y/y 8.1%
2108.2
y/y 8.8%
2166.3
y/y -26.4%
4274.6
y/y -12.4%
2880.0
y/y -18.4%
-266.0-1693.438055.5
y/y 6.6%
23050.4
y/y 4.9%
12.8%13811.9—
2023-12-31FY 2023 (12M)OK3379.5
y/y —
1937.5
y/y —
2941.9
y/y —
4879.4
y/y —
3528.5
y/y —
-249.1—35697.9
y/y —
21968.2
y/y —
—11987.6—
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values (ZAR mln)

02 0004 0006 0002023 FY2024 FY2025 FY

Year-over-year change

-20%0%20%40%2023 FY2024 FY2025 FY

Cash flow

FCF (ZAR mln)

-2 000-1 500-1 000-50002023 FY2024 FY2025 FY

Net debt / cash (ZAR mln)

05 00010 00015 0002023 FY2024 FY2025 FY

Revenue growth & acceleration

Growth steady →
Last-year revenue growth +8% vs +8% the year before — a -0.5 pp move. 3-year CAGR +4%.
revenue growth by year: 2023 -4% · 2024 +8% · 2025 +8%
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: +7.4%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X
= —
162
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (27 091 + 14 121) ÷ 2 270
18.2x
3. Target multiple
(Current EV/EBITDA + 8) ÷ 2
= (18.2 + 8) ÷ 2
13.1x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= -309 + 0 + 0 − 0
-98
5. Value created per year
(EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap
= (162 × 13.1 + -98) ÷ 27 091
+7.4%

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
2026-04-08244.7 ZAREx-dividend: 244.7 ZAR per sharePaidYahoo Finance (ex-div)
2025-09-03245.72 ZAREx-dividend: 245.72 ZAR per sharePaidYahoo Finance (ex-div)
2025-04-09221.28 ZAREx-dividend: 221.28 ZAR per sharePaidYahoo Finance (ex-div)
2024-09-04218.97 ZAREx-dividend: 218.97 ZAR per sharePaidYahoo Finance (ex-div)
2024-04-10203.02 ZAREx-dividend: 203.02 ZAR per sharePaidYahoo Finance (ex-div)
2023-09-06203.22 ZAREx-dividend: 203.22 ZAR per sharePaidYahoo Finance (ex-div)
2023-04-19203.98 ZAREx-dividend: 203.98 ZAR per sharePaidYahoo Finance (ex-div)
2022-09-07234.05 ZAREx-dividend: 234.05 ZAR per sharePaidYahoo Finance (ex-div)
2022-04-06226.62 ZAREx-dividend: 226.62 ZAR per sharePaidYahoo Finance (ex-div)
2021-09-15226.11 ZAREx-dividend: 226.11 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)