D

Discovery Ltd
JSE:DSY

Watchlist Manager
Discovery Ltd
JSE:DSY
Watchlist
Price: 19 747 Zac 0.84% Market Closed
Market Cap: 132.4B Zac
Have any thoughts about
Discovery Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Income Statement
Discovery Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-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 Jun-2024
Revenue
Gross Premiums Earned
3 405
3 247
3 130
3 729
4 329
4 881
5 980
6 314
6 836
8 356
8 895
10 863
13 115
14 185
16 154
17 597
18 790
20 217
22 437
25 627
29 263
33 417
35 490
36 968
40 253
41 657
42 335
43 808
46 072
49 746
52 561
55 145
59 961
62 850
64 928
67 706
68 491
66 421
65 079
69 087
72 942
Revenue
3 529
N/A
3 468
-2%
3 932
+13%
4 587
+17%
5 422
+18%
5 961
+10%
6 501
+9%
6 888
+6%
7 323
+6%
8 664
+18%
9 187
+6%
11 589
+26%
13 830
+19%
15 384
+11%
17 222
+12%
18 113
+5%
19 869
+10%
22 120
+11%
24 128
+9%
28 257
+17%
32 761
+16%
35 653
+9%
38 397
+8%
40 082
+4%
43 028
+7%
44 008
+2%
44 961
+2%
49 805
+11%
51 492
+3%
50 232
-2%
56 444
+12%
62 168
+10%
64 353
+4%
69 524
+8%
73 706
+6%
78 928
+7%
67 312
-15%
61 536
-9%
70 029
+14%
74 514
+6%
78 566
+5%
Operating Income
Operating Expenses
(2 697)
(2 478)
(2 887)
(3 574)
(4 199)
(4 473)
(4 884)
(5 142)
(5 597)
(6 994)
(7 202)
(8 997)
(11 141)
(12 854)
(14 308)
(14 724)
(16 316)
(18 278)
(20 678)
(24 330)
(27 886)
(30 667)
(33 168)
(34 706)
(37 225)
(37 699)
(38 719)
(42 950)
(43 036)
(41 994)
(48 874)
(54 905)
(62 565)
(67 920)
(68 293)
(72 044)
(59 532)
(53 343)
(59 335)
(63 869)
(67 358)
Selling, General & Administrative
(1 495)
(1 742)
(2 168)
(2 422)
(2 624)
(2 777)
(3 069)
(3 411)
(3 784)
(4 117)
(4 329)
(4 462)
(4 807)
(5 499)
(6 012)
(6 495)
(6 910)
(7 333)
(7 974)
(8 896)
(10 146)
(11 260)
(11 841)
(13 448)
(14 198)
(15 416)
(14 956)
(16 394)
(16 082)
(18 455)
(18 666)
(21 291)
(20 140)
(22 029)
(20 873)
(24 089)
(23 593)
(21 026)
(16 457)
(18 611)
(17 866)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
(44)
(97)
(123)
(152)
(172)
(186)
(187)
(187)
(209)
(640)
(236)
(866)
(240)
(870)
(147)
(1 064)
(121)
(1 353)
(74)
(1 830)
(75)
(1 916)
(61)
(1 961)
(983)
(2 033)
(2 056)
(2 176)
Benefits Claims Loss Adjustment
(1 202)
(373)
(5)
(217)
(506)
(685)
(857)
(771)
(806)
(1 739)
(1 770)
(3 050)
(4 462)
(5 268)
(6 170)
(5 969)
(6 577)
(7 809)
(9 151)
(11 634)
(13 635)
(14 875)
(15 843)
(15 765)
(17 322)
(19 168)
(20 641)
(23 252)
(22 838)
(20 415)
(25 585)
(30 208)
(36 924)
(42 201)
(43 244)
(45 376)
(32 079)
(29 744)
(39 965)
(43 305)
(46 328)
Policy Acquisition Expense
0
(363)
(714)
(791)
(908)
(977)
(1 015)
(1 065)
(1 132)
(1 326)
(1 313)
(1 672)
(1 961)
(2 041)
(2 116)
(2 305)
(2 775)
(3 055)
(3 531)
(3 877)
(4 296)
(4 761)
(5 294)
(5 787)
(6 185)
(5 923)
(5 237)
(5 380)
(5 594)
(5 701)
(6 100)
(6 281)
(6 547)
(6 296)
(5 033)
(5 211)
(4 758)
(2 120)
(880)
(913)
(988)
Other Operating Expenses
0
0
0
(144)
(161)
(34)
57
105
125
188
210
187
89
(2)
87
168
98
91
164
264
378
438
450
530
1 346
3 048
2 985
2 223
2 542
2 698
2 830
2 949
2 876
2 681
2 773
2 693
2 859
530
0
1 016
0
Operating Income
832
N/A
990
+19%
1 045
+6%
1 013
-3%
1 223
+21%
1 488
+22%
1 617
+9%
1 746
+8%
1 726
-1%
1 670
-3%
1 985
+19%
2 592
+31%
2 689
+4%
2 530
-6%
2 914
+15%
3 389
+16%
3 553
+5%
3 842
+8%
3 450
-10%
3 927
+14%
4 875
+24%
4 986
+2%
5 229
+5%
5 376
+3%
5 803
+8%
6 309
+9%
6 242
-1%
6 855
+10%
8 456
+23%
8 238
-3%
7 570
-8%
7 263
-4%
1 788
-75%
1 604
-10%
5 413
+237%
6 884
+27%
7 780
+13%
8 193
+5%
10 694
+31%
10 645
0%
11 208
+5%
Pre-Tax Income
Interest Income Expense
(112)
(189)
(192)
(126)
(147)
(164)
(159)
(108)
(62)
40
(75)
(355)
(192)
(22)
(186)
(184)
(199)
(296)
(227)
(196)
(234)
(150)
(131)
(217)
(341)
(448)
(473)
(565)
(848)
(1 138)
(1 205)
(1 176)
(726)
(1 173)
(1 514)
(980)
(1 081)
(1 423)
(1 245)
(1 186)
(1 143)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(63)
(96)
(33)
0
514
514
0
0
0
0
0
0
7
7
0
8
8
3
0
(196)
51
1 554
1 528
(262)
3
296
409
245
76
(391)
(259)
(54)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
209
209
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 661
1 661
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
720
N/A
801
+11%
853
+6%
887
+4%
1 076
+21%
1 324
+23%
1 458
+10%
1 638
+12%
1 664
+2%
1 647
-1%
1 814
+10%
2 204
+21%
2 497
+13%
3 022
+21%
3 451
+14%
3 414
-1%
3 354
-2%
3 546
+6%
3 223
-9%
3 731
+16%
4 641
+24%
6 504
+40%
6 766
+4%
5 159
-24%
5 470
+6%
5 869
+7%
5 772
-2%
6 290
+9%
7 412
+18%
7 151
-4%
7 919
+11%
7 615
-4%
800
-89%
434
-46%
4 195
+867%
6 313
+50%
6 944
+10%
6 846
-1%
9 058
+32%
9 200
+2%
10 011
+9%
Net Income
Tax Provision
(299)
(319)
(305)
(340)
(410)
(448)
(385)
(428)
(506)
(529)
(590)
(654)
(782)
(826)
(872)
(1 045)
(1 132)
(1 148)
(1 092)
(1 127)
(1 327)
(1 407)
(1 214)
(1 327)
(1 740)
(1 880)
(1 278)
(1 168)
(1 677)
(1 787)
(1 305)
(1 249)
(624)
(461)
(975)
(1 663)
(1 465)
(1 434)
(2 486)
(2 523)
(2 647)
Income from Continuing Operations
421
482
548
547
666
876
1 073
1 210
1 158
1 118
1 224
1 550
1 715
2 196
2 579
2 369
2 222
2 398
2 131
2 604
3 314
5 097
5 552
3 832
3 730
3 989
4 494
5 122
5 735
5 364
6 614
6 366
176
(27)
3 220
4 650
5 479
5 412
6 572
6 677
7 364
Income to Minority Interest
(3)
(4)
9
9
3
2
0
(2)
(2)
(10)
(12)
1
2
109
(2)
(111)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
(1)
(1)
7
12
10
Net Income (Common)
418
N/A
478
+14%
557
+17%
556
0%
669
+20%
878
+31%
1 073
+22%
1 208
+13%
1 156
-4%
1 108
-4%
1 212
+9%
1 551
+28%
1 717
+11%
2 305
+34%
2 577
+12%
2 258
-12%
2 199
-3%
2 342
+7%
2 063
-12%
2 535
+23%
3 246
+28%
5 028
+55%
5 480
+9%
3 758
-31%
3 655
-3%
3 910
+7%
4 411
+13%
5 039
+14%
5 652
+12%
5 282
-7%
6 533
+24%
6 284
-4%
97
-98%
(99)
N/A
3 157
N/A
4 593
+45%
5 422
+18%
5 352
-1%
6 398
+20%
6 445
+1%
7 158
+11%
EPS (Diluted)
0.76
N/A
0.86
+13%
0.98
+14%
0.97
-1%
1.09
+12%
1.44
+32%
1.94
+35%
2.14
+10%
2.06
-4%
1.96
-5%
2.13
+9%
2.72
+28%
3
+10%
4.04
+35%
4.52
+12%
3.96
-12%
3.86
-3%
4.09
+6%
3.55
-13%
4.35
+23%
5.34
+23%
8.4
+57%
9.02
+7%
5.87
-35%
5.69
-3%
6.06
+7%
6.84
+13%
7.81
+14%
8.76
+12%
8.14
-7%
10.01
+23%
9.57
-4%
0.15
-98%
-0.14
N/A
4.75
N/A
6.9
+45%
8.18
+19%
8.02
-2%
9.67
+21%
9.71
+0%
10.76
+11%

See Also

Summary
DSY intrinsic value, competitors valuation, and company profile.
DCF Valuation
DSY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DSY stock valuation using valuation multiples.
Wall Street Estimates
DSY 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
DSY 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 210,500+ 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

© 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.