C

Capitec Bank Holdings Ltd
JSE:CPI

Watchlist Manager
Capitec Bank Holdings Ltd
JSE:CPI
Watchlist
Price: 308 000 Zac 0.26%
Market Cap: 357.4B Zac
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Net Interest Income
+0%
Growth Rates:
1 Year
+18%
3 Years
+51%
5 Years
+64%
7 Years
+59%
10 Years
+134%
0
Non Interest Income
+0%
Growth Rates:
1 Year
+24%
3 Years
+80%
5 Years
+170%
7 Years
+295%
10 Years
+585%
0
Net Income
+0%
Growth Rates:
1 Year
+29%
3 Years
+59%
5 Years
+113%
7 Years
+201%
10 Years
+454%

Income Statement
Capitec Bank Holdings Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Feb-2005 Aug-2005 Feb-2006 Aug-2006 Feb-2007 Aug-2007 Feb-2008 Aug-2008 Feb-2009 Aug-2009 Feb-2010 Aug-2010 Feb-2011 Aug-2011 Feb-2012 Aug-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Feb-2015 Aug-2015 Feb-2016 Aug-2016 Feb-2017 Aug-2017 Feb-2018 Aug-2018 Feb-2019 Aug-2019 Feb-2020 Aug-2020 Feb-2021 Aug-2021 Feb-2022 Aug-2022 Feb-2023 Aug-2023 Feb-2024 Aug-2024
Revenue
Net Interest Income
527
594
743
902
898
753
639
738
943
1 096
1 274
1 612
2 057
2 632
3 325
4 145
5 422
6 690
7 300
7 745
8 357
9 002
10 528
11 582
11 383
11 405
11 290
10 965
10 992
11 020
11 361
11 666
11 560
11 971
12 616
13 316
14 207
15 362
16 464
18 096
Interest Income
544
622
784
958
967
832
740
903
1 213
1 464
1 764
2 252
2 809
3 481
4 347
5 442
7 085
8 666
9 432
10 018
10 782
11 621
13 412
14 802
14 934
15 263
15 474
15 321
15 501
16 019
17 041
17 321
16 544
16 620
17 454
18 908
21 199
23 802
25 806
27 972
Interest Expense
17
27
40
56
70
80
101
164
269
369
491
639
751
849
1 023
1 298
1 663
1 977
2 133
2 272
2 426
2 618
2 884
3 220
3 552
3 859
4 184
4 356
4 510
5 000
5 680
5 655
4 984
4 649
4 838
5 592
6 993
8 441
9 342
9 876
Non Interest Income
9
78
83
92
256
503
828
1 139
1 367
1 510
1 703
1 970
2 255
2 626
3 051
3 317
3 502
3 802
4 094
4 423
4 940
5 371
4 932
5 413
6 637
7 660
8 721
9 559
10 259
11 198
12 717
13 633
15 146
16 831
18 771
20 275
23 075
24 385
28 061
30 282
Revenue
536
N/A
672
+25%
826
+23%
994
+20%
1 154
+16%
1 256
+9%
1 467
+17%
1 877
+28%
2 310
+23%
2 606
+13%
2 977
+14%
3 582
+20%
4 312
+20%
5 258
+22%
6 376
+21%
7 462
+17%
8 924
+20%
10 492
+18%
11 394
+9%
12 168
+7%
13 297
+9%
14 373
+8%
15 460
+8%
16 995
+10%
18 020
+6%
19 065
+6%
20 011
+5%
20 524
+3%
21 251
+4%
22 218
+5%
24 078
+8%
25 299
+5%
26 706
+6%
28 802
+8%
31 387
+9%
33 591
+7%
37 282
+11%
39 747
+7%
44 525
+12%
48 378
+9%
Pre-Tax Income
Loan Loss Provision
(39)
(47)
(96)
(154)
(161)
(166)
(231)
(372)
(468)
(498)
(548)
(693)
(988)
(1 264)
(1 604)
(1 944)
(2 659)
(3 595)
(3 976)
(4 017)
(4 014)
(4 131)
(4 401)
(4 888)
(5 121)
(5 332)
(5 280)
(5 011)
(4 450)
(4 023)
(4 474)
(8 445)
(7 825)
(3 807)
(3 508)
(4 379)
(6 329)
(8 151)
(8 725)
(7 996)
Non Interest Expense
(397)
(509)
(566)
(628)
(749)
(804)
(911)
(1 145)
(1 387)
(1 569)
(1 786)
(2 096)
(2 384)
(2 755)
(3 213)
(3 652)
(3 988)
(4 281)
(4 587)
(5 048)
(5 723)
(6 268)
(6 587)
(7 242)
(7 658)
(8 115)
(8 576)
(8 928)
(9 723)
(10 536)
(11 549)
(12 093)
(13 293)
(14 903)
(16 945)
(17 769)
(19 309)
(19 610)
(22 352)
(24 518)
Pre-Tax Income
99
N/A
116
+17%
166
+43%
213
+28%
243
+14%
284
+17%
325
+14%
362
+11%
457
+26%
540
+18%
642
+19%
793
+24%
940
+19%
1 238
+32%
1 558
+26%
1 865
+20%
2 277
+22%
2 616
+15%
2 832
+8%
3 104
+10%
3 559
+15%
3 974
+12%
4 472
+13%
4 865
+9%
5 241
+8%
5 618
+7%
6 155
+10%
6 585
+7%
7 077
+7%
7 658
+8%
8 056
+5%
4 762
-41%
5 588
+17%
10 092
+81%
10 935
+8%
11 444
+5%
11 643
+2%
11 985
+3%
13 448
+12%
15 864
+18%
Net Income
Tax Provision
(31)
(37)
(51)
(65)
(76)
(85)
(95)
(109)
(137)
(163)
(193)
(240)
(284)
(374)
(464)
(559)
(673)
(741)
(795)
(866)
(996)
(1 115)
(1 244)
(1 354)
(1 434)
(1 516)
(1 685)
(1 710)
(1 781)
(1 868)
(1 805)
(840)
(1 130)
(2 340)
(2 408)
(2 510)
(2 492)
(2 463)
(2 881)
(3 568)
Income from Continuing Operations
68
79
115
148
167
198
229
253
320
377
450
554
656
864
1 095
1 308
1 605
1 874
2 035
2 236
2 564
2 858
3 228
3 511
3 807
4 102
4 471
4 876
5 295
5 789
6 251
3 922
4 458
7 752
8 527
8 934
9 151
9 522
10 567
12 296
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
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
68
N/A
79
+16%
115
+46%
148
+29%
160
+8%
183
+14%
212
+16%
234
+10%
300
+28%
359
+20%
435
+21%
540
+24%
640
+19%
845
+32%
1 075
+27%
1 287
+20%
1 584
+23%
1 855
+17%
2 018
+9%
2 220
+10%
2 547
+15%
2 842
+12%
3 213
+13%
3 496
+9%
3 790
+8%
4 086
+8%
4 458
+9%
4 865
+9%
5 285
+9%
5 779
+9%
6 243
+8%
3 916
-37%
4 452
+14%
7 747
+74%
8 523
+10%
8 930
+5%
9 147
+2%
9 517
+4%
10 561
+11%
12 288
+16%
EPS (Diluted)
0.86
N/A
0.99
+15%
1.46
+47%
1.85
+27%
1.98
+7%
2.03
+3%
2.43
+20%
2.69
+11%
3.29
+22%
4.07
+24%
4.67
+15%
5.86
+25%
6.9
+18%
8.44
+22%
10.43
+24%
12.25
+17%
14.8
+21%
15.99
+8%
17.4
+9%
19.13
+10%
22.14
+16%
24.5
+11%
27.69
+13%
30.13
+9%
32.67
+8%
35.22
+8%
38.43
+9%
41.93
+9%
45.56
+9%
49.81
+9%
53.81
+8%
33.75
-37%
38.37
+14%
66.78
+74%
73.47
+10%
77.02
+5%
79.11
+3%
82.37
+4%
91.37
+11%
106.35
+16%

See Also

Summary
CPI intrinsic value, competitors valuation, and company profile.
DCF Valuation
CPI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CPI stock valuation using valuation multiples.
Wall Street Estimates
CPI 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
CPI 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
Follow us
Join more than 247,000+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.