Try our mobile app

General information

Sector: Industrials

The company is not available at Interactive Brokers

Calgro M3 Holdings Limited (JSE:CGR) is a turnkey residential property and memorial parks developer, providing opportunities in all market segments, from the lower end through to the mid to high income segments.

The Group specialises in Integrated Residential Housing Developments, Memorial Parks and Real Estate Investments, with sustainability at the core of its business. The Group aims to be leaders in those segments of the market in which it operates within the South African Property Industry, and to assist with change and adapting traditional social structures that are currently hampering the delivery of sustainable housing solutions and to increase access to quality Memorial Parks.

The Group's business is structured into three core divisions, namely Developments (under which our housing projects fall) and more recently, Rental Investments and Memorial Parks.

Developments

Calgro M3 Developments services the housing market through various sectors in the market. The Group's integrated property development model is based on the principle of seamlessly bridging the gap between the fully subsidised market segment, social housing, rental, GAP and the affordable market segments by providing housing, schooling and communal facilities for all levels of income earners within one integrated community. 

Rental Investments

With its partners, SA Corporate Real Estate, Calgro M3 has established a Real Estate Investment Trust (“REIT”) to address the lack of sufficient affordable rental opportunities in metropolitan areas. The rationale for the joint venture is to harness the credentials of each respective partner and focus on the development and expansion of high-quality residential portfolios that offer sustainable growth opportunities and capital appreciation in the medium to long term – all the while remaining mindful of building legacies, changing lives. It also allows the Group to capitalise on the infrastructure it has created.

Memorial Parks

In 2015 the Group expanded its developments to include Memorial Parks. Calgro M3 Memorial Parks offer an alternative to traditional cemeteries, adds value to existing developments, and introduces an alternative burial option that is dignified and secure. The Group currently own three memorial parks in Gauteng – Nasrec Memorial Park Cemetery, Fourways Memorial Park and Enokuthula Memorial Park Cemetery.



  • Good financial results growth rate 11.2% (average between last period year over year growth for revenue and EBITDA), there is acceleration compared to average historical growth rates (0.7%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield 15.5% (LTM)
  • Share price is 186.5% higher than minimum and 5.2% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (5.9x vs
    )
  • Fundamental value created in LTM (estimate)

Key Financials

Share price, ZAR:  (0.0%)5.50
Share price, USD: 0.2955
Common stocks: 117 676 364

Dividend Yield:  0.0%
FCF Yield LTM: 15.5%
EV / LTM EBITDA: 5.9x
Last revenue growth (y/y):  -4.0%
Last growth of EBITDA (y/y):  +26.5%
Historical revenue growth:  +13.7%
Historical growth of EBITDA:  +127.6%
Target EV / EBITDA (hist percentile):
Fundamental value created in LTM:
EV / LTM EBITDA mutiple calculation
Market Cap ($m): 35
Net Debt ($m): 38
EV (Enterprise Value): 73
EBITDA LTM ($m): 12
EV / LTM EBITDA: 5.9x
Price to Book: 0.55x

Revenue and EBITDA

Semi-Annual values ($m)

Change (y/y)

Cash Flow

FCF ($m)

Net Debt / Cash and Equivalents ($m)

Share price and dividends (Download history)

Share price

Payment ZAR per share

Multiple and potential

EV / EBITDA

Potential dynamics

Reuters Headlines

Designer death? South Africa struggles to bury inequality

JOHANNESBURG (Thomson Reuters Foundation) - If death is the great equalizer, South Africa`s designer graveyards look like one of the best ends on offer.

2019-08-28

JSE:AVI JSE:ARH JSE:CGR

More information for subscribed users:
detailed calculation of
Potential and Created Value,
website traffic data

Releases

2022-07-29
Results of the Annual General Meeting
2022-06-23
Notification Of Change In External Auditor
2022-06-20
Change To the Board of Directors
2022-05-31
Broad-Based Black Economic Empowerment Act: Annual Compliance Report
2022-05-18
Dealings in Shares by a Director of a Major Subsidiary
2022-05-16
Availability of Integrated Annual Report
2022-05-16
Summarised Audited Consolidated Financial Results For The Year Ended 28 February 2022
2022-05-09
Further Trading Statement
2022-04-06
Disclosure Of Acquisition Of Securities
2022-04-06
Disclosure Of Disposal Of Securities
2022-03-24
Trading Statement
2022-03-22
Disclosure Of Disposal Of Securities
2022-03-11
Disclosure Of Acquisition Of Securities
2022-03-08
Disclosure Of Disposal Of Securities
2021-10-18
Unaudited Condensed Consolidated Interim Financial Results For The Six Months Ended 31 August 2021
2021-10-07
Further Trading Statement
2021-08-26
Pre-Closed Period Operational Update For The Period Ending 31 August 2021 And Trading Statement
2021-07-27
Changes To The Board Of Directors
2021-06-25
Results Of The Annual General Meeting
2021-05-24
Broad-Based Black Economic Empowerment Act: Annual Compliance Report

SENS Announcements

2024-04-18
Interest payment notification - CGR51 CGR56
2024-04-02
Voluntary announcement regarding the Bankenveld District City Development
2024-03-25
Interest payment notification - CGR52
2024-02-23
Interest payment notification
2024-02-12
Trading statement for the year ended 29 February 2024
2024-02-02
Exercise of options and related settlement in terms of the Calgro Executive Share Incentive Scheme
2024-02-01
Calgro M3 pre-close briefing session
2024-01-17
Interest payment notification - CGR51 CGR56
2023-12-20
Interest Payment Notification
2023-12-06
General repurchase of ordinary shares
2023-11-23
Interest Payment Notification
2023-10-20
New financial instrument listing – CGR56
2023-10-18
Interest payment and capital redemption notification - CGR50 CGR51
2023-10-17
Dealing in shares by an associate of a director
2023-10-16
Dealing in shares by a director
2023-10-16
Unaudited Condensed Consolidated Interim Financial Results for the six months ended 31 August 2023
2023-10-02
Updated Trading Statement for the six-month period ended 31 August 2023
2023-09-27
Interest payment notification - CGR52
2023-09-06
Trading statement for the six-month period ended 31 August 2023
2023-09-05
Dealing in shares by an associate of a director
2023-08-28
Dealing in shares by an associate of a director
2023-08-22
Interest payment notification - CGR47 CGR53 CGR54
2023-08-08
General repurchase of ordinary shares
2023-07-27
Interest and capital redemption notification - CGR42
2023-07-19
Interest payment notification
2023-06-29
Results of the annual general meeting
2023-06-26
Interest payment notification - CGR52
2023-05-31
Dealings in Shares by Directors
2023-05-31
Broad-Based Black Economic Empowerment Act: Annual Compliance Report
2023-05-29
Dealings in Shares by Directors
2023-05-26
Acceptance of options awarded in terms of the Calgro Share Incentive Scheme
2023-05-26
Dealing In Shares By a Director
2023-05-25
No Change Statement and Notice of Annual General Meeting
2023-05-23
Interest payment notification
2023-05-19
Notice Of Availability Of Annual Financial Statements Of The Guarantor
2023-05-16
General Repurchase of Ordinary Shares
2023-05-16
Dealing in Shares by a Director
2023-05-16
Dealing in Shares by an Associate of a Director
2023-05-15
Dealing in Shares by A Director
2023-05-15
Summarised Audited Consolidated Financial Results For The Year Ended 28 February 2023
2023-05-15
Availability of Integrated Annual Report
2023-05-10
Results of the general meeting
2023-05-10
Disclosure of Disposal of Securities
2023-05-03
General repurchase of ordinary shares
2023-05-03
Trading Statement
2023-04-24
Interest payment notification
2023-04-19
Interest payment notification
2023-04-05
Distribution of circular and notice of general meeting
2023-03-27
Interest Payment Notification
2023-03-22
General Repurchase Of Ordinary Shares
2023-02-27
New Financial Instrument Listings
2023-02-23
Interest payment and capital payment notification
2023-02-21
Change in Debt Sponsor
2023-02-09
Calgro M3 Pre-Close Briefing Session
2023-02-09
Calgro M3 Pre-Close Briefing Session
2023-01-30
Interest Payment Notification
2023-01-17
Interest payment notification
2022-12-20
Interest payment notification
2022-12-13
Dealing in shares by a director
2022-12-13
Dealing in Shares by a Director
2022-11-21
Interest payment notification
2022-10-31
Interest payment notification
2022-10-18
Notice of availability of interim financial results
2022-10-18
Interest payment notification
2022-10-17
Unaudited Condensed Consolidated Interim Financial Results For The Six Months Ended 31 August 2022
2022-09-30
Trading Statement
2022-09-23
Interest Payment Notification
2022-08-30
Appointment of group company secretary
2022-08-30
Appointment of Group Company Secretary
2022-08-22
Interest payment notification
2022-07-29
Results of the Annual General Meeting
2022-07-26
Interest payment notification
2022-07-13
Interest Payment Notification
2022-06-29
New Financial Instrument Listing
2022-06-29
No Change Statement and Notice of Annual General Meeting
2022-06-23
Notification of change in external auditor
2022-06-23
Notification Of Change In External Auditor
2022-06-20
Change To the Board of Directors
2022-06-20
Change to the board of directors
2022-05-31
Broad-Based Black Economic Empowerment Act: Annual Compliance Report
2022-05-24
Notice of availability of annual financial statements
2022-05-23
Interest payment notification
2022-05-18
Dealings in Shares by a Director of a Major Subsidiary
2022-05-16
Availability of Integrated Annual Report
2022-05-16
Summarised Audited Consolidated Financial Results For The Year Ended 28 February 2022
2022-05-09
Further Trading Statement