1

1 2 3 4 5 6
Actuals in M ZAR
Actuals in M ZAR
Actuals in M ZAR
Estimates in MEstimates
ZAR in MEstimates
ZAR in M ZAR
2017
Fiscal Period August 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 28 343 29 240 31 400 33 561 38 067 41 238
EBITDA 2 097 2 362 2 692 2 936 3 291 3 610
1 814
Operating profit (EBIT) 2 042 2 300 2 545 2 856 3 120
1
Pre-Tax Profit (EBT)774 2 045 2 364 2 561 2 878 3 137
Net income 1 278 1 475 1 703 1 847 2 081 2 263
P/E ratio 31,2x 30,3x 32,0x 33,0x 29,3x 27,0x
EPS ( ZAR ) 506 578 672 725 819 886
Dividend per Share (322
ZAR ) 380 - 502 549 629
Yield 2,04% 2,17% - 2,10% 2,29% 2,62%
158030
Reference price ( ZAR ) 175000 214990 239580 239580 239580
Announcement Date 10/26/201706 10/25/201806 10/24/201907 - - -

445790538.xls