Also trades as: AGRPY (OTC) · $vol 0M · AGRPF (OTC) · $vol 0M

R21,323.00 ($12.81)

+223.00 (+1.06%)

Weekly Expected Move ±2.2%

R20352 R20814 R21276 R21738 R22200

JNB · Financial Services · Banks - Regional · Tech Score Strong Sell · Power 29 · R176.3B mcap · 828M float · 0.287% daily turnover

Revenue

$211.0B +90.7% ▲

5Y CAGR: +28.2%

Gross Profit

$110.4B -0.2% ▼

5Y CAGR: +12.6%

Operating Income

$34.7B +0.8% ▲

5Y CAGR: +26.1%

Net Income

$23.3B +2.8% ▲

5Y CAGR: +29.2%

EPS (Diluted)

$26.51 +2.2% ▲

5Y CAGR: +30.1%

EBITDA

$37.6B +0.0% ▲

5Y CAGR: +28.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$77.3B	$83.0B	$89.1B	$110.6B	$211.0B
YoY Growth	+26.7%	+7.4%	+7.3%	+24.1%	+90.7%
Cost of Revenue	$36.2B	$52.3B	-$116.3B	$96.4B	$100.6B
Gross Profit	$85.8B	$83.0B	$205.4B	$110.6B	$110.4B
Gross Margin	110.9%	100.0%	230.6%	100.0%	52.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.2B	$5.2B	$3.5B	$5.8B	$6.2B
Operating Expenses	$59.1B	$66.5B	$74.4B	$61.1B	$76.1B
Operating Income	$26.7B	$30.7B	$30.2B	$34.4B	$34.7B
Operating Margin	34.6%	37.0%	33.9%	31.1%	16.4%
Interest Expense	$36.1B	$51.7B	$85.4B	$97.4B	$87.1B
Income Before Tax	$26.7B	$30.4B	$30.2B	$33.2B	$34.4B
Tax Expense	$7.3B	$8.0B	$7.7B	$8.3B	$9.1B
Net Income	$18.3B	$20.9B	$19.9B	$22.6B	$23.3B
Net Margin	23.7%	25.1%	22.3%	20.5%	11.0%
EPS (Diluted)	$21.36	$24.30	$23.93	$25.95	$26.51
EBITDA	$32.6B	$36.5B	$36.0B	$0	$37.6B
Shares Outstanding	832M	832M	831M	830M	838M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$86.3B	$101.4B	$104.1B	$45.4B	$111.5B	$49.2B	$104.0B	$107.3B
Cost of Revenue	$0	$0	$0	-$64.5B	$111.5B	$0	$48.7B	$49.3B
Gross Profit	$86.3B	$101.4B	$104.1B	$109.9B	$50.2B	$49.2B	$55.3B	$57.9B
Gross Margin	100.0%	100.0%	100.0%	242.0%	45.1%	100.0%	53.2%	54.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.8B	$0	$3.5B	$1.2B	$4.7B	$1.2B	$20.5B	$1.2B
Operating Expenses	$31.7B	$14.8B	$2.5B	$1.2B	$3.0B	$1.2B	$38.1B	$39.2B
Operating Income	$14.7B	$16.3B	$14.7B	$15.8B	$5.3B	$48.1B	$17.2B	$18.8B
Operating Margin	17.0%	16.1%	14.1%	34.9%	4.8%	97.6%	16.5%	17.6%
Interest Expense	$0	$0	$0	$0	$0	$0	$42.4B	$42.2B
Income Before Tax	$14.7B	$16.2B	$13.9B	$15.1B	$17.9B	$17.5B	$17.1B	$18.7B
Tax Expense	$3.6B	$4.2B	$3.5B	$3.6B	$4.7B	$4.5B	$4.6B	$4.8B
Net Income	$10.1B	$10.8B	$9.1B	$9.8B	$11.7B	$11.2B	$11.5B	$13.1B
Net Margin	11.7%	10.6%	8.7%	21.7%	10.5%	22.8%	11.1%	12.2%
EPS (Diluted)	$12.14	$12.98	$10.95	$11.87	$14.08	$13.46	$13.06	$14.90
EBITDA	-$1.3B	$19.1B	$17.8B	$15.8B	$18.7B	$18.1B	$19.5B	$20.3B
Shares Outstanding	830M	831M	831M	829M	831M	834M	841M	844M

ABG.JO JNB