Dairy Farm International Holdings (DFI)
market vs.
industry GROWTH & VALUE
| 12m Forecast Rolling | ||||
| PE Ratio (f) | 29.0 |
|
|
|
| PEG Ratio (f) |
|
|
||
| EPS Growth (f) | % |
|
|
|
| Dividend Yield (f) | % |
|
|
|
| Valuation (ttm) | ||||
| Price to Book Value | 14.4 |
|
|
|
| Price to Tang. Book |
|
|
||
| Price to Free Cashflow |
|
|
||
| Price to Sales |
|
|
||
| EV to EBITDA |
|
|
||
market vs.
industry QUALITY
| Year End 31st Dec | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013E | 2014E | CAGR / Avg | |
| Revenue | $m | |||||||||
| Operating Profit | $m | |||||||||
| Net Profit | $m | |||||||||
| EPS Reported | $ | |||||||||
| EPS Normalised | $ | |||||||||
| EPS Growth | % | |||||||||
| PE Ratio | x | |||||||||
| PEG | x | |||||||||
| Profitability | ||||||||||
| Operating Margin | % | |||||||||
| ROA | % | |||||||||
| ROCE | % | |||||||||
| ROE | % | |||||||||
| Cashflow | ||||||||||
| Op. Cashflow ps | $ | |||||||||
| Capex ps | $ | |||||||||
| Free Cashflow ps | $ | |||||||||
| Last ex-div: 20th Mar, paid: 22nd May more... Dividends | ||||||||||
| Dividend ps | $ | |||||||||
| Dividend Growth | % | |||||||||
| Dividend Yield | % | |||||||||
| Dividend Cover | x | |||||||||
| Balance Sheet | ||||||||||
| Cash etc | $m | |||||||||
| Working Capital | $m | |||||||||
| Net Fixed Assets | $m | |||||||||
| Net Debt | $m | |||||||||
| Book Value | $m | |||||||||
| Average Shares | m | |||||||||
| Book Value ps | $ | +37.9% | ||||||||
FINANCIAL BRIEF: For the fiscal year ended 31 December 2012, Dairy Farm International Holdings Ltd revenues increased 7% to $9.8B. Net income decreased 7% to $450.2M. Revenues reflect Supermarkets/Hypermarkets segment increase of 5% to $5.77B, Health and Beauty Stores segment increase of 14% to $1.97B, North Asia segment increase of 10% to $5B, South Asia segment increase of 8% to $1.95B, Retail Sales-Supermarket/Hypermarket increase of 5% to $5.77B. more »
| Leverage (ttm) | Total | Ex Intang | |||
| Gross Gearing | % | ||||
| Net Gearing | % | ||||
| Cash / Assets | % | ||||
| Liquidity (ttm) | ||
| Current Ratio | ||
| Quick Ratio | ||
| Interest Cover | ||
| Efficiency (ttm) | ||
| Asset Turnover | ||
| Rec's Turnover | ||
| Stock Turnover | ||
market vs.
industry RECENT HISTORY
| Latest interim period (ended 31st Dec '12) vs. prior year | ||||
| Sales Growth | % |
|
|
|
| EPS Growth | % |
|
|
|
| 3yr Average Annualised | ||||
| Sales Growth | % |
|
|
|
| EPS Growth | % |
|
|
|
| DPS Growth | % |
|
|
|
BROKER CONSENSUS & FORECAST TREND
| Recommendation: | Strong Sell | Sell | Hold | Buy | Strong Buy |
|---|---|---|---|---|---|
| No. of Analysts: | 1 | 0 | 3 | 1 | 1 |
Dairy Farm International Holdings Limited is a pan-Asian retailer. As of December 31, 2011, the Company, along with its subsidiaries and associates operated over 5,400 outlets. The Company operates supermarkets, hypermarkets, health and beauty stores, convenience stores and home furnishings stores under brands, such as Wellcome in Hong Kong, Taiwan and Vietnam, ThreeSixty and Oliver’s The Delicatessen in Hong Kong, Jasons MarketPlace in Singapore, Hong Kong and Taiwan, Cold Storage in Singapore and Malaysia, Giant in Malaysia, Indonesia and Brunei, Shop N Save in Singapore, Hero in Indonesia, and Foodworld in India; Giant in Malaysia, Indonesia, Singapore, Brunei and Vietnam; Mannings in Hong Kong, mainland China and Macau, Guardian in Malaysia, Singapore, Indonesia, Brunei and Vietnam, and Health and Glow in India; 7-Eleven in Hong Kong, Singapore, Southern China and Macau, and Starmart in Indonesia, and IKEA in Hong Kong and Taiwan. It has a 50% interest in Maxim, a restaurant chain.
Directors: Graham Allan (CEO) 56, Alec Tong (Fin. Dir.) , Benjamin Keswick (Exec. Dir.) 41, John Lang (Secy.) , N. M. McNamara (Secy.) ,
No. of Employees: 90,000 No. of Shareholders: n/a
| Last Annual | December 31st, 2012 |
| Last Interim | December 31st, 2012 |
| Shares in Issue | 1,350,559,092 |
| Free Float | 300.7m (22.3%) |
| Sector | Consumer Defensives |
| Industry | Food & Drug Retailing |
| Index | |
| Exchange |
London Stock Exchange |
| Eligible for | an ISA? a SIPP? |
| Address | 7/F Devon House,Taikoo Place 979 King's Rd Quarry Bay, P O Box 286, Quarry Bay, Hong Kong |
| Web | http://www.dairyfarmgroup.com |
| Phone | +852 2 2991888 |
| Contact | John C Lang (Investor Relations) |
| Registrar | Jardine Matheson International Services Ltd |
| Auditors | PricewaterhouseCoopers LLP |
