Shoprite - Public Comps and Valuation Multiples

Shoprite Overview

About Shoprite

Shoprite Holdings Ltd is part of The Shoprite Group of Companies, an African food retailer, which operates in countries across Africa and the Indian Ocean Islands. The primary business is food retailing. Besides food retailing, the company is operating in furniture, house products, fast foods, pharmacies, and liquor business segments. The company is targeting consumers at all income levels. The Checkers, Checkers Hyper, and House & Home stores address higher-income groups, while Shoprite Usave focuses on the lower end of the market. Shoprite and OK Furniture offer products for the middle- to lower-income market. The company's reportable segment includes, Supermarkets RSA, Supermarkets Non-RSA, Furniture and Other operating segment.

Founded

1936

HQ

Employees

142.0K+

Website

shopriteholdings.co.za

Sectors

Department Stores

Financials

LTM Revenue $13.8B

LTM EBITDA $1.1B

EV

$10.0B

Valuation Multiples

Multiples.vc

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Shoprite Financials

Shoprite has a last 12-month revenue of $13.8B and a last 12-month EBITDA of $1.1B.

In the most recent fiscal year, Shoprite achieved revenue of $13.0B and an EBITDA of $1.2B.

Shoprite expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Shoprite valuation multiples based on analyst estimates

Shoprite P&L

	FY 2022	FY 2023	FY 2024	LTM	NTM
Revenue	$9.9B	$11.6B	$13.0B	$13.8B	XXX
Gross Profit	$2.4B	$2.8B	$3.1B	XXX	XXX
Gross Margin	24%	24%	24%	XXX	XXX
EBITDA	$940M	$1.1B	$1.2B	$1.1B	XXX
EBITDA Margin	9%	9%	9%	8%	XXX
Net Profit	$308M	$317M	$337M	XXX	XXX
Net Margin	3%	3%	3%	XXX	XXX
Net Debt	n/a	$22.9M	n/a	XXX	XXX

Financial data powered by Morningstar, Inc.

Shoprite Stock Performance

As of February 21, 2025, Shoprite's stock price is ZAR 275 (or $15).

Shoprite has current market cap of ZAR 150B (or $8.1B), and EV of ZAR 186B (or $10.0B).

See Shoprite trading valuation data

Shoprite Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$10.0B	$8.1B	XXX	XXX	XXX	XXX	$0.73

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Shoprite Valuation Multiples

As of February 21, 2025, Shoprite has market cap of $8.1B and EV of $10.0B.

Shoprite's trades at 0.7x LTM EV/Revenue multiple, and 9.4x LTM EBITDA.

Analysts estimate Shoprite's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See valuation multiples for Shoprite and 10K+ public comps

Shoprite Financial Valuation Multiples

	FY 2024	FY 2025E	FY 2026E	FY 2027E
EV	$10.0B	XXX	XXX	XXX
EV/Revenue	0.7x	XXX	XXX	XXX
EV/EBITDA	8.8x	XXX	XXX	XXX
P/E	21.4x	XXX	XXX	XXX
P/E/Growth	1.5x	XXX	XXX	XXX
EV/FCF	30.3x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Shoprite Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Shoprite Valuation Multiples

Shoprite's NTM/LTM revenue growth is 8%

Shoprite's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $18K for the same period.

Over next 12 months, Shoprite's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .

Analysts estimate Shoprite's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See operational valuation multiples for Shoprite and other 10K+ public comps

Shoprite Operational Valuation Multiples

	FY 2024	NTM	FY 2025E	FY 2026E	FY 2027E
Revenue Growth	12%	XXX	XXX	XXX	XXX
EBITDA Margin	8%	XXX	XXX	XXX	XXX
EBITDA Growth	9%	XXX	XXX	XXX	XXX
Rule of 40 (SaaS-only)	17%	XXX	XXX	XXX	XXX
Revenue per Employee	$0.1M	XXX	XXX	XXX	XXX
Opex per Employee	$18K	XXX	XXX	XXX	XXX
S&M Expenses to Revenue	2%	XXX	XXX	XXX	XXX
G&A Expenses to Revenue	0%	XXX	XXX	XXX	XXX
R&D Expenses to Revenue	n/a	XXX	XXX	XXX	XXX
Opex to Revenue	19%	XXX	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Medical Devices

Consumer SaaS

Streaming Platforms

AdTech Software

Climate Tech

GRC Software

Developer Tools

Explore Valuation Multiples by Industry