Subscribe

Tsogo Sun Gaming Limited (TSG.JO)

ZAc780.00 -5.00 (-0.64%)
ZA JNB Consumer Cyclical Gambling, Resorts & Casinos
Address Palazzo Towers East 2191
Four Ways, ZA
CEO Chris G. du Toit
Website tsogosungaming.com
IPO 2000-01-18
ISIN ZAE000273116

Explore sections of this company profile

Description

Tsogo Sun Gaming Limited (TSG.JO) is a South African company primarily involved in the gaming, entertainment, and hospitality sectors. The firm manages a variety of venues, including numerous casinos and hotels, alongside operating limited payout machines (LPMs) and electronic bingo terminals. Beyond its core gambling offerings, the company provides a broad range of leisure activities such as live theatre productions, movie screenings, diverse dining experiences, ten-pin bowling, a theme park, and even a bird and reptile park. Its extensive operations encompass 13 Tsogo Sun Gaming casinos, 23 Galaxy bingo locations, and VSlots. Headquartered in Fourways, South Africa, the company adopted its current name in July 2019, having previously been known as Tsogo Sun Holdings Limited, and functions as a subsidiary of Hosken Consolidated Investments Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
ZAc780.00 -5.00 (-0.64%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
761.2K
Beta
0.56
Float Shares
484.65M
Free Float %
49.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.10% +7.15% +9.18% +0.94% +12.80% +7.00% -7.76% -38.66% -8.10% -71.52% +517.02%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
780.00
DCF (Unlevered) 3,761.96 +382.3%
DCF (Levered) 1,475.12 +89.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 1 +1
Strong Sell 0 0
Quality scores
Altman Z-Score
3.29
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Gambling, Resorts & Casinos: +5.3%
    -0.3% Q1'26: -4.9% (vs Q1'24)
  • ✓
    EPS growth Gambling, Resorts & Casinos: +9.4%
    +5.0% Q1'26: +4.9% (vs Q1'24)
  • ✓
    FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +10.6% Q1'26: +15.7% (vs Q1'24)
  • ✓
    EBIT margin Gambling, Resorts & Casinos: +17.5%
    +23.0% ★ Q1'26: +23.3% (vs Q1'24)
  • ✗
    ROIC Gambling, Resorts & Casinos: +8.0%
    +14.5% ★ Q1'26: +28.9% (vs Q1'24)
  • ✓
    Share dilution Gambling, Resorts & Casinos: +0.3%
    -1.3% ★ Q1'26: -6.7% (vs Q1'24)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    2.18× Q1'26: 1.08× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.56) × ERP
WACC = 53% × Ke + 47% × Kd (8.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 4,135.49 Current price: 780.00
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual 		Mar 2016
actual 		Mar 2017
actual 		Mar 2018
actual 		Mar 2019
actual 		Mar 2020
actual 		Mar 2021
actual 		Mar 2022
actual 		Mar 2025
actual 		Mar 2026
2 Rev. Ana.
1 EPS Ana. 		Mar 2027
2 Rev. Ana.
2 EPS Ana. 		Mar 2028
2 Rev. Ana.
2 EPS Ana. 		Mar 2029
1 Rev. Ana.
Revenue
11.34B
est: 11.73B (-3.3%)
12.28B
est: 11.85B (+3.6%)
13.14B
est: 13.48B (-2.5%)
13.89B
est: 13.50B (+2.8%)
11.53B
est: 15.15B (-23.9%)
11.43B
est: 16.10B (-29.0%)
5.59B
est: 16.98B (-67.1%)
8.67B
est: 19.98B (-56.6%)
10.88B
est: 11.22B (-3.1%)
11.16B
11.03B – 11.29B
-0.6% YoY
11.21B
10.94B – 11.47B
+0.4% YoY
11.28B
11.04B – 11.51B
+0.6% YoY
10.87B
10.62B – 11.13B
-3.6% YoY
EBITDA
3.86B
est: 4.00B (-3.4%)
4.27B
est: 4.04B (+5.6%)
5.62B
est: 4.59B (+22.4%)
3.47B
est: 4.60B (-24.6%)
3.92B
est: 5.16B (-24.0%)
1.82B
est: 5.49B (-66.9%)
1.84B
est: 5.79B (-68.2%)
3.49B
est: 6.81B (-48.8%)
3.18B
est: 3.82B (-16.8%)
3.80B
3.76B – 3.85B
-0.6% YoY
3.82B
3.73B – 3.91B
+0.4% YoY
3.84B
3.76B – 3.92B
+0.6% YoY
3.71B
3.62B – 3.79B
-3.6% YoY
EBIT
3.15B
est: 2.97B (+6.1%)
3.48B
est: 3.01B (+15.8%)
4.82B
est: 3.42B (+40.9%)
3.06B
est: 3.42B (-10.7%)
3.37B
est: 3.84B (-12.3%)
909.00M
est: 4.08B (-77.7%)
987.00M
est: 4.30B (-77.1%)
2.70B
est: 5.06B (-46.6%)
2.49B
est: 2.83B (-12.2%)
2.82B
2.79B – 2.85B
-0.6% YoY
2.83B
2.76B – 2.90B
+0.4% YoY
2.85B
2.79B – 2.91B
+0.6% YoY
2.75B
2.68B – 2.81B
-3.6% YoY
Net Income
1.67B
est: 1.70B (-1.9%)
1.79B
est: 1.62B (+10.4%)
2.51B
est: 1.89B (+32.3%)
1.97B
est: 1.63B (+20.9%)
1.56B
est: 1.89B (-17.4%)
-287.00M
est: 1.29B (-122.2%)
21.00M
est: -173.73M (+112.1%)
1.41B
est: 556.34M (+152.5%)
1.24B
est: 1.57B (-20.7%)
1.41B
1.33B – 1.50B
-9.9% YoY
1.41B
1.34B – 1.48B
+0.0% YoY
1.35B
1.22B – 1.48B
-4.4% YoY
—
— – —
-100.0% YoY
SGA
451.00M
est: 321.60M (+40.2%)
516.00M
est: 325.12M (+58.7%)
597.00M
est: 369.69M (+61.5%)
627.00M
est: 370.38M (+69.3%)
311.00M
est: 415.57M (-25.2%)
345.00M
est: 441.49M (-21.9%)
141.00M
est: 465.65M (-69.7%)
284.00M
est: 547.89M (-48.2%)
—
est: 307.72M (-100.0%)
305.99M
302.45M – 309.53M
-0.6% YoY
307.31M
300.09M – 314.52M
+0.4% YoY
309.23M
302.91M – 315.54M
+0.6% YoY
298.14M
291.13M – 305.14M
-3.6% YoY
EPS
1.65
est: 1.64 (+0.6%)
1.88
est: 1.56 (+20.6%)
2.62
est: 1.82 (+43.7%)
1.98
est: 1.57 (+26.2%)
1.48
est: 1.82 (-18.7%)
-0.27
est: 1.24 (-121.7%)
0.02
est: -0.17 (+112.0%)
1.34
est: 0.54 (+150.3%)
1.20
est: 1.51 (-20.5%)
1.36
1.28 – 1.44
-9.9% YoY
1.36
1.29 – 1.43
+0.0% YoY
1.30
1.17 – 1.43
-4.4% YoY
—
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-26 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-25 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-22 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-21 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-20 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-19 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-05-18 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-05-15 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-14 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-08 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-07 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-06 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-05 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-04 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-04-30 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-29 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-28 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-24 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-23 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-22 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-21 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-20 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-17 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-16 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.38B
OE per share TTM
2.33
Owner's Yield
30.53%
Maintenance CapEx ratio
94.83%
Maint CapEx / Avg PPE
85.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.01% 28.4K 0.56%
2 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 179.1K 0.28%
3 Dimensional - Emerging Markets Value ETF DFEV 0.00% 28.1K 0.46%
4 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 125.7K 0.39%
5 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 19.4K 0.29%
6 Avantis Emerging Markets Equity ETF AVEM 0.00% 5.5K 0.33%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
300.7K
Shares Outstanding
970.29M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chris G. du Toit Chief Executive Officer, Financial Director & Executive Director 17M male
Marcel Nikolaus von Aulock Chief Executive Officer of Tsogo Sun Hotels Limited 11M male
Mogiba Chief Executive Officer of Vukani 5M —
Santha Van Vuuren Director of Human Resources & Prescribed Officer and Executive Director 4M female
C. Wannell Company Secretary & Legal Officer 3M —
Egbert Loubser Financial Director & Executive Director — male
Noeleen Bruton Marketing Director — female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Gambling, Resorts & Casinos