S
Shoprite Holdings Ltd
JSE:SHP
Shoprite Holdings Ltd
JSE:SHP
Price:
30 510
Zac
-0.2%
Market Closed
Market Cap:
167.2B
Zac
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
SHP Alert
Shoprite Holdings Ltd
30510
-62 (-0.2%)
| 52 Week Range |
22 717
31 452
|
| Price Target |
|
We'll email you a reminder when the closing price reaches Zac.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Ask me anything about
Shoprite Holdings Ltd
Income Statement
Earnings Waterfall
Shoprite Holdings Ltd
Shoprite Holdings Ltd
|
Revenue
|
240.7B
ZAR
|
|
Cost of Revenue
|
-183B
ZAR
|
|
Gross Profit
|
57.8B
ZAR
|
|
Operating Expenses
|
-45.3B
ZAR
|
|
Operating Income
|
12.5B
ZAR
|
|
Other Expenses
|
-6.2B
ZAR
|
|
Net Income
|
6.2B
ZAR
|
Income Statement
Shoprite Holdings Ltd
Shoprite Holdings Ltd
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 | Jul-2017 | Dec-2017 | Jul-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Dec-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
27 172
N/A
|
29 042
+7%
|
30 300
+4%
|
31 416
+4%
|
33 512
+7%
|
35 996
+7%
|
38 950
+8%
|
43 105
+11%
|
47 652
+11%
|
53 996
+13%
|
59 319
+10%
|
62 854
+6%
|
67 403
+7%
|
70 523
+5%
|
72 298
+3%
|
77 093
+7%
|
82 731
+7%
|
88 249
+7%
|
92 457
+5%
|
96 975
+5%
|
102 204
+5%
|
108 583
+6%
|
113 694
+5%
|
118 744
+4%
|
130 028
+10%
|
138 806
+7%
|
141 000
+2%
|
145 407
+3%
|
145 104
0%
|
145 237
+0%
|
147 478
+2%
|
151 352
+3%
|
155 409
+3%
|
158 518
+2%
|
168 030
+6%
|
175 615
+5%
|
183 868
+5%
|
290 144
+58%
|
214 956
-26%
|
229 759
+7%
|
240 718
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23 108)
|
(23 962)
|
(24 320)
|
(25 130)
|
(26 716)
|
(28 561)
|
(30 952)
|
(34 289)
|
(38 162)
|
(43 407)
|
(47 878)
|
(50 789)
|
(54 148)
|
(56 466)
|
(57 624)
|
(61 405)
|
(65 752)
|
(69 940)
|
(73 156)
|
(76 786)
|
(80 936)
|
(85 997)
|
(90 180)
|
(92 431)
|
(99 372)
|
(105 976)
|
(107 174)
|
(110 261)
|
(110 415)
|
(111 044)
|
(113 028)
|
(115 760)
|
(118 145)
|
(119 984)
|
(126 817)
|
(132 507)
|
(138 846)
|
(220 189)
|
(163 250)
|
(174 387)
|
(182 968)
|
|
| Gross Profit |
4 064
N/A
|
5 080
+25%
|
5 980
+18%
|
6 160
+3%
|
6 796
+10%
|
7 435
+9%
|
7 997
+8%
|
8 814
+10%
|
9 489
+8%
|
10 589
+12%
|
11 441
+8%
|
12 065
+5%
|
13 255
+10%
|
14 057
+6%
|
14 673
+4%
|
15 686
+7%
|
16 978
+8%
|
18 309
+8%
|
19 301
+5%
|
20 189
+5%
|
21 268
+5%
|
22 586
+6%
|
23 514
+4%
|
26 313
+12%
|
30 656
+17%
|
32 830
+7%
|
33 826
+3%
|
35 146
+4%
|
34 689
-1%
|
34 193
-1%
|
34 450
+1%
|
35 592
+3%
|
37 264
+5%
|
38 534
+3%
|
41 213
+7%
|
43 108
+5%
|
45 022
+4%
|
69 955
+55%
|
51 706
-26%
|
55 372
+7%
|
57 750
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 363)
|
(4 169)
|
(4 947)
|
(5 216)
|
(5 542)
|
(6 027)
|
(6 401)
|
(6 914)
|
(7 192)
|
(7 903)
|
(8 500)
|
(8 876)
|
(9 763)
|
(10 369)
|
(10 687)
|
(11 389)
|
(12 312)
|
(13 305)
|
(13 909)
|
(14 609)
|
(15 554)
|
(16 559)
|
(17 285)
|
(19 709)
|
(23 813)
|
(24 921)
|
(26 213)
|
(26 822)
|
(26 665)
|
(26 077)
|
(26 796)
|
(28 379)
|
(29 521)
|
(30 031)
|
(31 236)
|
(32 500)
|
(34 430)
|
(53 746)
|
(40 646)
|
(43 736)
|
(45 277)
|
|
| Selling, General & Administrative |
(3 131)
|
(3 226)
|
(3 265)
|
(3 409)
|
(3 657)
|
(3 912)
|
(4 098)
|
(4 512)
|
(4 779)
|
(5 250)
|
(5 764)
|
(6 178)
|
(6 825)
|
(7 299)
|
(7 463)
|
(7 954)
|
(8 470)
|
(8 953)
|
(9 358)
|
(9 769)
|
(10 319)
|
(10 942)
|
(11 497)
|
(12 072)
|
(12 985)
|
(13 814)
|
(14 317)
|
(14 872)
|
(15 123)
|
(13 348)
|
(11 822)
|
(12 327)
|
(12 972)
|
(13 267)
|
(13 775)
|
(14 282)
|
(18 174)
|
(23 326)
|
(21 015)
|
(18 475)
|
(19 623)
|
|
| Depreciation & Amortization |
(407)
|
(378)
|
(361)
|
(403)
|
(435)
|
(484)
|
(517)
|
(550)
|
(597)
|
(694)
|
(754)
|
(767)
|
(839)
|
(922)
|
(934)
|
(973)
|
(1 090)
|
(1 215)
|
(1 336)
|
(1 387)
|
(1 525)
|
(1 686)
|
(1 733)
|
(1 853)
|
(2 025)
|
(2 133)
|
(2 176)
|
(2 294)
|
(2 530)
|
(3 810)
|
(4 971)
|
(4 983)
|
(4 972)
|
(5 044)
|
(5 336)
|
(5 339)
|
(5 384)
|
(8 352)
|
(6 305)
|
(6 808)
|
(7 264)
|
|
| Other Operating Expenses |
177
|
(565)
|
(1 322)
|
(1 405)
|
(1 451)
|
(1 629)
|
(1 784)
|
(1 853)
|
(1 817)
|
(1 959)
|
(1 981)
|
(1 931)
|
(2 100)
|
(2 147)
|
(2 290)
|
(2 463)
|
(2 752)
|
(3 136)
|
(3 215)
|
(3 454)
|
(3 710)
|
(3 931)
|
(4 055)
|
(5 784)
|
(8 803)
|
(8 974)
|
(9 720)
|
(9 656)
|
(9 012)
|
(8 919)
|
(10 003)
|
(11 069)
|
(11 577)
|
(11 720)
|
(12 125)
|
(12 879)
|
(10 872)
|
(22 068)
|
(13 326)
|
(18 453)
|
(18 390)
|
|
| Operating Income |
701
N/A
|
911
+30%
|
1 034
+14%
|
1 070
+3%
|
1 253
+17%
|
1 409
+12%
|
1 598
+13%
|
1 901
+19%
|
2 297
+21%
|
2 686
+17%
|
2 941
+9%
|
3 188
+8%
|
3 491
+10%
|
3 689
+6%
|
3 987
+8%
|
4 298
+8%
|
4 667
+9%
|
5 005
+7%
|
5 392
+8%
|
5 579
+3%
|
5 714
+2%
|
6 027
+5%
|
6 229
+3%
|
6 604
+6%
|
6 843
+4%
|
7 909
+16%
|
7 613
-4%
|
8 324
+9%
|
8 024
-4%
|
8 116
+1%
|
7 654
-6%
|
7 213
-6%
|
7 743
+7%
|
8 503
+10%
|
9 977
+17%
|
10 608
+6%
|
10 592
0%
|
16 209
+53%
|
11 060
-32%
|
11 636
+5%
|
12 473
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(50)
|
(33)
|
5
|
(20)
|
15
|
64
|
50
|
97
|
158
|
193
|
108
|
(13)
|
(67)
|
(82)
|
(28)
|
3
|
(90)
|
(191)
|
(172)
|
(160)
|
(263)
|
(322)
|
(233)
|
(335)
|
17
|
(611)
|
165
|
(43)
|
(409)
|
(1 659)
|
(1 696)
|
(1 119)
|
(1 295)
|
(1 717)
|
(2 195)
|
(2 110)
|
(2 231)
|
(3 232)
|
(1 910)
|
(2 223)
|
(2 763)
|
|
| Non-Reccuring Items |
162
|
96
|
(36)
|
(43)
|
167
|
181
|
61
|
34
|
6
|
1
|
(31)
|
(23)
|
(25)
|
(36)
|
(83)
|
(73)
|
(94)
|
(82)
|
(29)
|
(40)
|
16
|
16
|
(14)
|
45
|
(12)
|
(126)
|
(163)
|
(161)
|
(268)
|
(217)
|
(418)
|
(437)
|
(797)
|
(1 120)
|
(825)
|
(696)
|
(29)
|
97
|
(18)
|
(102)
|
(331)
|
|
| Total Other Income |
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
812
N/A
|
974
+20%
|
1 003
+3%
|
1 007
+0%
|
1 434
+42%
|
1 652
+15%
|
1 708
+3%
|
2 032
+19%
|
2 461
+21%
|
2 880
+17%
|
3 018
+5%
|
3 153
+4%
|
3 399
+8%
|
3 570
+5%
|
3 876
+9%
|
4 227
+9%
|
4 481
+6%
|
4 731
+6%
|
5 191
+10%
|
5 378
+4%
|
5 467
+2%
|
5 722
+5%
|
5 982
+5%
|
6 314
+6%
|
6 848
+8%
|
7 172
+5%
|
7 615
+6%
|
8 120
+7%
|
7 347
-10%
|
6 240
-15%
|
5 540
-11%
|
5 657
+2%
|
5 651
0%
|
5 666
+0%
|
6 957
+23%
|
7 802
+12%
|
8 332
+7%
|
13 074
+57%
|
9 132
-30%
|
9 311
+2%
|
9 379
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(245)
|
(326)
|
(339)
|
(347)
|
(518)
|
(631)
|
(623)
|
(726)
|
(876)
|
(1 016)
|
(999)
|
(1 028)
|
(1 112)
|
(1 153)
|
(1 347)
|
(1 464)
|
(1 439)
|
(1 414)
|
(1 576)
|
(1 643)
|
(1 727)
|
(1 820)
|
(1 848)
|
(1 968)
|
(1 998)
|
(2 082)
|
(2 180)
|
(2 206)
|
(2 124)
|
(1 837)
|
(1 715)
|
(1 847)
|
(1 774)
|
(1 732)
|
(2 241)
|
(2 541)
|
(2 553)
|
(4 028)
|
(2 812)
|
(2 854)
|
(2 836)
|
|
| Income from Continuing Operations |
569
|
649
|
663
|
660
|
917
|
1 022
|
1 086
|
1 306
|
1 585
|
1 864
|
2 019
|
2 125
|
2 287
|
2 417
|
2 530
|
2 764
|
3 043
|
3 317
|
3 615
|
3 737
|
3 740
|
3 901
|
4 134
|
4 346
|
4 850
|
5 090
|
5 435
|
5 914
|
5 223
|
4 403
|
3 825
|
3 810
|
3 877
|
3 934
|
4 716
|
5 261
|
5 779
|
9 046
|
6 320
|
6 457
|
6 543
|
|
| Income to Minority Interest |
(12)
|
(15)
|
(7)
|
(4)
|
(6)
|
(8)
|
(9)
|
(11)
|
(16)
|
(14)
|
(21)
|
(22)
|
(20)
|
(24)
|
(20)
|
(21)
|
(16)
|
(13)
|
(18)
|
(13)
|
(10)
|
(8)
|
(10)
|
(10)
|
(6)
|
(6)
|
(7)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(20)
|
(22)
|
(18)
|
(23)
|
(29)
|
(42)
|
(15)
|
6
|
27
|
|
| Net Income (Common) |
557
N/A
|
625
+12%
|
630
+1%
|
631
+0%
|
890
+41%
|
1 000
+12%
|
1 076
+8%
|
1 296
+20%
|
1 571
+21%
|
1 851
+18%
|
1 998
+8%
|
2 103
+5%
|
2 267
+8%
|
2 393
+6%
|
2 510
+5%
|
2 743
+9%
|
3 027
+10%
|
3 305
+9%
|
3 597
+9%
|
3 723
+4%
|
3 730
+0%
|
3 893
+4%
|
4 124
+6%
|
4 336
+5%
|
4 844
+12%
|
5 084
+5%
|
5 428
+7%
|
5 902
+9%
|
5 211
-12%
|
4 391
-16%
|
3 468
-21%
|
3 435
-1%
|
3 356
-2%
|
3 518
+5%
|
4 841
+38%
|
5 334
+10%
|
5 711
+7%
|
8 828
+55%
|
5 886
-33%
|
6 108
+4%
|
6 248
+2%
|
|
| EPS (Diluted) |
1.07
N/A
|
1.19
+11%
|
1.2
+1%
|
1.2
N/A
|
1.68
+40%
|
1.91
+14%
|
2.03
+6%
|
2.45
+21%
|
2.99
+22%
|
3.53
+18%
|
3.92
+11%
|
4.13
+5%
|
4.48
+8%
|
4.72
+5%
|
4.96
+5%
|
5.42
+9%
|
5.82
+7%
|
6.17
+6%
|
6.72
+9%
|
6.96
+4%
|
6.98
+0%
|
7.24
+4%
|
7.67
+6%
|
8.07
+5%
|
9.01
+12%
|
9.45
+5%
|
9.61
+2%
|
10.55
+10%
|
9.35
-11%
|
7.91
-15%
|
6.24
-21%
|
6.2
-1%
|
6.05
-2%
|
6.34
+5%
|
8.74
+38%
|
9.7
+11%
|
10.41
+7%
|
16.16
+55%
|
10.77
-33%
|
11.18
+4%
|
11.43
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
