Valuation

YeboYethu (RF) Limited - Consolidated     30-Sep-20
ZAR'000
 
ASSETS E = D + C   14 131 504  
– Investment in Vodacom Group Limited C = A x B   14 108 397  
  Number of Vodacom Group shares held by YY Group A   114 451 180  
  Vodacom Group share price B   123,27  
– Other assets (Cash and receivables) D   23 107  
LIABILITIES K = H + I + J   (10 935 886)  
– Preference shares H = F + G   (9 577 384)  
  Class A preference shares outstanding F   (4 248 424)  
  Class B preference shares outstanding G   (5 328 960)  
– Deferred tax I   (1 353 029)  
– Other liabilities (Payables) J   (5 473)  
Net asset value (NAV) L = E + K   3 195 618  
Number of YeboYethu shares in issue M   52 915 960  
Net asset value per share (ZAR) = L / M   60,39  
         
YeboYethu Share Price (ZAR)     32.00  

 

Disclaimers:

  • The NAV calculation is included for illustrative purposes only in order to assist a shareholder to understand how the YeboYethu shares are valued based on the net value of assets minus liabilities.
  • The NAV calculation is based on information available as at 30 September 2020, including the closing price of the Vodacom Group Limited share price on 30 September 2020 and none of the information has been audited, unless expressly indicated. It must be noted that the liabilities in the calculation are determined twice yearly in accordance with YeboYethu's financial reporting timelines date, and may not reflect the actual, current liabilities.
  • The information included in the NAV calculation is subject to variation from time to time.
  • Neither the NAV calculation nor the information on which it is based is intended in any way to constitute any advice or recommendation under the Financial Advisory and Intermediary Services Act 27 of 2002.
  • Neither the NAV calculation nor the information on which it is based is intended to influence a shareholder's assessment of the price of the YeboYethu shares and a shareholder must makes its own independent determination of the price at which it wishes to sell its shares or acquire more shares.