FirstRand
FSR.JOFirstRand Limited Price (FSR.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
5,604,533,088
(0.0212)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
FirstRand LimitedCurrency: ZAc
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
10,687,000,000.00
+0% |
11,028,000,000.00
+3% |
9,497,000,000.00
-14% |
-15,194,000,000.00
-260% |
19,619,000,000.00
-229% |
23,179,000,000.00
+18% |
25,990,000,000.00
+12% |
37,618,000,000.00
+45% |
45,473,000,000.00
+21% |
50,890,000,000.00
+12% |
55,510,000,000.00
+9% |
63,879,000,000.00
+15% |
70,682,000,000.00
+11% |
77,658,000,000.00
+10% |
84,027,000,000.00
+8% |
91,438,000,000.00
+9% |
105,013,000,000.00
+15% |
104,606,000,000.00
0% |
108,471,000,000.00
+4% |
114,623,000,000.00
+6% |
131,986,000,000.00
+15% |
126,953,000,000.00
-4% |
|
| Cost of Revenue | |||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -486,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Gross Profit | |||||||||||||||||||||||
| Gross Profit |
10,687,000,000.00
+0% |
11,028,000,000.00
+3% |
9,497,000,000.00
-14% |
-15,194,000,000.00
-260% |
19,619,000,000.00
-229% |
23,179,000,000.00
+18% |
25,990,000,000.00
+12% |
37,618,000,000.00
+45% |
45,473,000,000.00
+21% |
51,376,000,000.00
+13% |
55,510,000,000.00
+8% |
63,879,000,000.00
+15% |
70,682,000,000.00
+11% |
77,658,000,000.00
+10% |
84,027,000,000.00
+8% |
91,438,000,000.00
+9% |
105,013,000,000.00
+15% |
104,606,000,000.00
0% |
108,471,000,000.00
+4% |
114,623,000,000.00
+6% |
131,986,000,000.00
+15% |
126,953,000,000.00
-4% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.01%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | |
| Operating Expenses | |||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 3,852,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,309,000,000.00 | 2,000,000,000.00 | 2,336,000,000.00 | 2,495,000,000.00 | 2,809,000,000.00 | 2,888,000,000.00 | 3,161,000,000.00 | 4,426,000,000.00 | 4,636,000,000.00 | 4,806,000,000.00 | 4,447,000,000.00 | 5,390,000,000.00 | 3,543,000,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 3,852,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,505,000,000.00 | 3,361,000,000.00 | 3,803,000,000.00 | 4,041,000,000.00 | 4,438,000,000.00 | 4,631,000,000.00 | 5,194,000,000.00 | 6,552,000,000.00 | 6,507,000,000.00 | 6,372,000,000.00 | 6,274,000,000.00 | 7,311,000,000.00 | 5,447,000,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,196,000,000.00 | 1,361,000,000.00 | 1,467,000,000.00 | 1,546,000,000.00 | 1,629,000,000.00 | 1,743,000,000.00 | 2,033,000,000.00 | 2,126,000,000.00 | 1,871,000,000.00 | 1,566,000,000.00 | 1,827,000,000.00 | 1,921,000,000.00 | 1,904,000,000.00 | |
| Depreciation and Amortiz... | 0.00 | 12,389,000,000.00 | 230,000,000.00 | -3,729,000,000.00 | 857,000,000.00 | 8,171,000,000.00 | 45,791,000,000.00 | 1,619,000,000.00 | 28,355,000,000.00 | 2,341,000,000.00 | 2,180,000,000.00 | 2,137,000,000.00 | 2,195,000,000.00 | 2,514,000,000.00 | 2,977,000,000.00 | 3,192,000,000.00 | 3,681,000,000.00 | 4,946,000,000.00 | 5,226,000,000.00 | 4,827,000,000.00 | 4,721,000,000.00 | 5,098,000,000.00 | |
| Other Expenses | 9,537,000,000.00 | -436,000,000.00 | -12,452,000,000.00 | -1,290,000,000.00 | -2,101,000,000.00 | -26,189,000,000.00 | 9,675,000,000.00 | 25,124,000,000.00 | -1,482,000,000.00 | 28,053,000,000.00 | 27,595,000,000.00 | 30,930,000,000.00 | 34,139,000,000.00 | 38,278,000,000.00 | 40,520,000,000.00 | 44,235,000,000.00 | 48,798,000,000.00 | 49,511,000,000.00 | 52,307,000,000.00 | 55,618,000,000.00 | -24,035,000,000.00 | 0.00 | |
| Total Operating Expenses | 9,537,000,000.00 | 10,503,000,000.00 | 12,389,000,000.00 | 20,402,000,000.00 | 27,088,000,000.00 | 26,189,000,000.00 | 27,933,000,000.00 | 25,124,000,000.00 | 26,901,000,000.00 | 29,104,000,000.00 | 30,956,000,000.00 | 34,733,000,000.00 | 38,180,000,000.00 | 42,716,000,000.00 | 45,151,000,000.00 | 49,429,000,000.00 | 55,350,000,000.00 | 56,018,000,000.00 | 58,679,000,000.00 | 61,892,000,000.00 | 70,272,000,000.00 | 5,447,000,000.00 | |
| Cost and Exponses | 9,537,000,000.00 | 10,503,000,000.00 | 12,389,000,000.00 | 20,402,000,000.00 | 27,088,000,000.00 | 26,189,000,000.00 | 27,933,000,000.00 | 25,124,000,000.00 | 26,901,000,000.00 | 28,243,000,000.00 | 30,956,000,000.00 | 34,733,000,000.00 | 38,180,000,000.00 | 42,716,000,000.00 | 45,151,000,000.00 | 49,429,000,000.00 | -54,093,000,000.00 | -56,569,000,000.00 | -57,622,000,000.00 | -60,730,000,000.00 | 70,272,000,000.00 | 5,447,000,000.00 | |
| Operating Income | |||||||||||||||||||||||
| Operating Income |
21,587,000,000.00
+0% |
6,541,000,000.00
-70% |
20,792,000,000.00
+218% |
34,140,000,000.00
+64% |
43,786,000,000.00
+28% |
39,729,000,000.00
-9% |
-1,943,000,000.00
-105% |
36,668,000,000.00
-1,987% |
18,572,000,000.00
-49% |
37,564,000,000.00
+102% |
44,854,000,000.00
+19% |
52,293,000,000.00
+17% |
63,121,000,000.00
+21% |
72,044,000,000.00
+14% |
82,147,000,000.00
+14% |
89,812,000,000.00
+9% |
36,349,000,000.00
-60% |
16,923,000,000.00
-53% |
30,498,000,000.00
+80% |
40,127,000,000.00
+32% |
57,418,000,000.00
+43% |
121,506,000,000.00
+112% |
|
| Operating Income Ratio | (2.02%) | (0.59%) | (2.19%) | (-2.25%) | (2.23%) | (1.71%) | (-0.07%) | (0.97%) | (0.41%) | (0.74%) | (0.81%) | (0.82%) | (0.89%) | (0.93%) | (0.98%) | (0.98%) | (0.35%) | (0.16%) | (0.28%) | (0.35%) | (0.44%) | (0.96%) | |
| Other Income and Exp... | |||||||||||||||||||||||
| Interest Income | 26,293,000,000.00 | 22,412,000,000.00 | 23,417,000,000.00 | 30,395,000,000.00 | 45,463,000,000.00 | 55,009,000,000.00 | 60,516,000,000.00 | 38,817,000,000.00 | 38,187,000,000.00 | 41,335,000,000.00 | 50,201,000,000.00 | 57,852,000,000.00 | 70,078,000,000.00 | 84,568,000,000.00 | 95,118,000,000.00 | 103,948,000,000.00 | 125,019,000,000.00 | 126,672,000,000.00 | 110,261,000,000.00 | 114,922,000,000.00 | 78,616,000,000.00 | 189,524,000,000.00 | |
| Interest Expenses | 17,189,000,000.00 | 13,505,000,000.00 | 13,920,000,000.00 | 15,383,000,000.00 | 25,844,000,000.00 | 31,830,000,000.00 | 34,526,000,000.00 | 22,467,000,000.00 | 20,818,000,000.00 | 19,453,000,000.00 | 25,486,000,000.00 | 27,974,000,000.00 | 34,457,000,000.00 | 42,527,000,000.00 | 50,201,000,000.00 | 54,850,000,000.00 | 64,562,000,000.00 | 68,542,000,000.00 | 46,971,000,000.00 | 54,502,000,000.00 | 84,790,000,000.00 | 106,070,000,000.00 | |
| Total Other Income/Exp... | 25,797,000,000.00 | 149,000,000.00 | -11,575,000,000.00 | -20,402,000,000.00 | -26,565,000,000.00 | -24,527,000,000.00 | 11,265,000,000.00 | 381,000,000.00 | 254,000,000.00 | 691,000,000.00 | -930,000,000.00 | 1,526,000,000.00 | 2,634,000,000.00 | 2,759,000,000.00 | 2,880,000,000.00 | 2,739,000,000.00 | -54,093,000,000.00 | -4,917,000,000.00 | -3,688,000,000.00 | -56,880,000,000.00 | -64,021,000,000.00 | -68,485,000,000.00 | |
| EBITDA | |||||||||||||||||||||||
| EBITDA | 0.00 | 10,136,000,000.00 | 11,092,000,000.00 | 10,009,000,000.00 | 17,549,000,000.00 | 15,121,000,000.00 | 44,315,000,000.00 | 14,626,000,000.00 | 26,618,000,000.00 | 0.00 | 22,307,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 44,123,000,000.00 | 28,545,000,000.00 | 40,979,000,000.00 | 50,168,000,000.00 | 55,060,000,000.00 | 55,678,000,000.00 | |
| EBITDA ratio | (2.02%) | (1.72%) | (2.21%) | (-2.00%) | (2.28%) | (2.07%) | (1.69%) | (1.02%) | (1.03%) | (0.78%) | (0.85%) | (0.85%) | (0.92%) | (0.96%) | (1.01%) | (1.02%) | (0.38%) | (0.21%) | (0.33%) | (0.39%) | (0.44%) | (0.44%) | |
| Income Before Tax | |||||||||||||||||||||||
| Income Before Tax | 5,360,000,000.00 | 6,690,000,000.00 | 9,217,000,000.00 | 15,028,000,000.00 | 18,799,000,000.00 | 15,202,000,000.00 | 9,322,000,000.00 | 13,007,000,000.00 | 18,826,000,000.00 | 18,458,000,000.00 | 20,210,000,000.00 | 25,377,000,000.00 | 29,855,000,000.00 | 30,687,000,000.00 | 33,157,000,000.00 | 36,094,000,000.00 | 41,672,000,000.00 | 23,628,000,000.00 | 37,291,000,000.00 | 46,832,000,000.00 | 51,258,000,000.00 | 53,021,000,000.00 | |
| Income Before Tax Ratio | (0.50%) | (0.61%) | (0.97%) | (-0.99%) | (0.96%) | (0.66%) | (0.36%) | (0.35%) | (0.41%) | (0.36%) | (0.36%) | (0.40%) | (0.42%) | (0.40%) | (0.39%) | (0.39%) | (0.40%) | (0.23%) | (0.34%) | (0.41%) | (0.39%) | (0.42%) | |
| Income Tax Expense | |||||||||||||||||||||||
| Income Tax Expense | 346,000,000.00 | 436,000,000.00 | -230,000,000.00 | 5,040,000,000.00 | 5,721,000,000.00 | 3,037,000,000.00 | 1,484,000,000.00 | 3,527,000,000.00 | 4,582,000,000.00 | 4,089,000,000.00 | 4,532,000,000.00 | 5,591,000,000.00 | 6,731,000,000.00 | 6,612,000,000.00 | 7,018,000,000.00 | 7,950,000,000.00 | 9,912,000,000.00 | 4,848,000,000.00 | 8,981,000,000.00 | 12,193,000,000.00 | 12,193,000,000.00 | 11,841,000,000.00 | |
| Net Income | |||||||||||||||||||||||
| Net Income | 4,052,000,000.00
+0% |
4,989,000,000.00
+23% |
7,102,000,000.00
+42% |
9,988,000,000.00
+41% |
13,078,000,000.00
+31% |
13,033,000,000.00
0% |
7,838,000,000.00
-40% |
10,674,000,000.00
+36% |
21,527,000,000.00
+102% |
13,471,000,000.00
-37% |
14,836,000,000.00
+10% |
18,728,000,000.00
+26% |
21,933,000,000.00
+17% |
22,905,000,000.00
+4% |
24,928,000,000.00
+9% |
27,012,000,000.00
+8% |
30,878,000,000.00
+14% |
18,166,000,000.00
-41% |
27,520,000,000.00
+51% |
33,599,000,000.00
+22% |
37,450,000,000.00
+11% |
39,709,000,000.00
+6% |
|
| Net Income Ratio | (0.38%) | (0.45%) | (0.75%) | (-0.66%) | (0.67%) | (0.56%) | (0.30%) | (0.28%) | (0.47%) | (0.26%) | (0.27%) | (0.29%) | (0.31%) | (0.29%) | (0.30%) | (0.30%) | (0.29%) | (0.17%) | (0.25%) | (0.29%) | (0.28%) | (0.31%) | |
| Earning Per Share | |||||||||||||||||||||||
| Basic EPS | 0.78 | 1.10 | 1.37 | 1.72 | 2.23 | 2.18 | 1.51 | 1.80 | 3.73 | 2.42 | 2.70 | 3.36 | 3.90 | 4.02 | 4.45 | 4.82 | 5.51 | 3.04 | 4.77 | 5.54 | 8.07 | 6.55 | |
| Diluted EPS | 0.76 | 1.07 | 1.35 | 1.66 | 2.17 | 2.14 | 1.50 | 1.78 | 3.65 | 2.37 | 2.66 | 3.33 | 3.90 | 4.02 | 4.45 | 4.82 | 5.51 | 3.04 | 4.77 | 5.54 | 8.07 | 6.81 | |
| Share Outstanding | |||||||||||||||||||||||
| Basic Share Outstanding | 5,199,900,000.00 | 5,192,100,000.00 | 5,199,864,205.00 | 5,142,685,331.00 | 5,164,879,381.00 | 5,181,964,244.00 | 5,637,895,243.00 | 5,248,177,525.00 | 5,384,058,475.00 | 5,460,366,282.00 | 5,482,486,726.00 | 5,485,252,758.00 | 5,543,556,976.00 | 5,607,687,530.00 | 5,608,007,067.00 | 5,608,124,783.00 | 5,609,042,896.00 | 5,608,160,783.00 | 5,608,238,946.00 | 5,606,736,788.00 | 5,605,719,352.00 | 5,827,560,904.00 | |
| Diluted Share Outstanding | 5,306,400,000.00 | 5,317,100,000.00 | 5,306,440,278.00 | 5,317,609,149.00 | 5,315,780,154.00 | 5,283,101,659.00 | 5,637,895,243.00 | 5,302,431,206.00 | 5,510,521,436.00 | 5,572,471,134.00 | 5,550,024,676.00 | 5,543,002,061.00 | 5,543,600,000.00 | 5,607,687,530.00 | 5,608,007,067.00 | 5,608,124,783.00 | 5,609,042,896.00 | 5,608,160,783.00 | 5,608,238,946.00 | 5,607,386,675.00 | 5,605,719,352.00 | 5,604,533,088.00 | |