Dis-Chem Pharmacies Balance Sheet

Financials in millions ZAR. Fiscal year is March - February.

Millions ZAR. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '25 Aug 31, 2025	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021
Cash & Equivalents	418.26	585.35	884.37	287.39	705.85	539.73
Cash & Short-Term Investments	418.26	585.35	884.37	287.39	705.85	539.73
Cash Growth	-49.27%	-33.81%	207.73%	-59.28%	30.78%	19.45%
Accounts Receivable	3,568	1,584	1,374	1,210	874.55	702.01
Other Receivables	3.33	1,557	1,174	1,191	1,169	1,070
Receivables	3,621	3,256	2,674	2,615	2,265	2,047
Inventory	7,531	7,905	7,163	6,357	5,759	5,691
Prepaid Expenses	-	198.11	201.56	189.18	124.1	142.12
Total Current Assets	11,571	11,945	10,923	9,448	8,854	8,420
Property, Plant & Equipment	5,539	5,297	4,800	4,429	3,689	3,716
Long-Term Investments	461.51	356.27	208.22	194.4	183.2	13.18
Goodwill	-	925.99	929.71	873.72	790.63	497.56
Other Intangible Assets	1,556	522.07	405.43	396.54	419.02	400.33
Long-Term Deferred Tax Assets	142.61	137.5	166.37	173.94	139.62	140.55
Total Assets	19,370	19,257	17,501	15,516	14,075	13,188
Accounts Payable	7,764	6,494	6,321	5,461	5,411	5,227
Accrued Expenses	299.03	544.83	436.42	453.17	620.55	374.12
Short-Term Debt	626.57	1,676	1,237	817.48	683.64	417.63
Current Portion of Long-Term Debt	449.22	216.89	102.28	427.55	140.22	145.3
Current Portion of Leases	658.86	617.85	581.83	567.04	522.23	482.61
Current Income Taxes Payable	-	19.87	48.95	64.64	40.37	21.04
Current Unearned Revenue	87.93	86.91	83.9	77.17	74.45	93.18
Other Current Liabilities	-	521.63	371.41	482.27	21.82	28.24
Total Current Liabilities	9,886	10,178	9,183	8,350	7,514	6,789
Long-Term Debt	1,570	1,679	1,282	501.48	479.17	607.21
Long-Term Leases	2,142	2,046	2,486	2,661	2,682	2,823
Long-Term Deferred Tax Liabilities	126.15	125.41	74.33	70.83	13.92	16.38
Total Liabilities	13,724	14,028	13,026	11,583	10,690	10,236
Common Stock	6,156	6,156	6,156	6,156	6,156	6,156
Retained Earnings	4,122	3,723	2,965	2,355	1,776	1,368
Treasury Stock	-63.01	-88.63	-70.08	-24.62	-12.17	-6.43
Comprehensive Income & Other	-4,588	-4,572	-4,579	-4,585	-4,596	-4,609
Total Common Equity	5,627	5,218	4,472	3,900	3,324	2,909
Minority Interest	19.35	10.75	2.82	32.09	61.71	43.02
Shareholders' Equity	5,646	5,229	4,475	3,932	3,386	2,952
Total Liabilities & Equity	19,370	19,257	17,501	15,516	14,075	13,188
Total Debt	5,446	6,235	5,690	4,974	4,508	4,476
Net Cash (Debt)	-5,028	-5,650	-4,806	-4,687	-3,802	-3,936
Net Cash Per Share	-5.86	-6.58	-5.60	-5.45	-4.42	-4.58
Filing Date Shares Outstanding	856.96	856.97	857.35	859.27	859.75	859.83
Total Common Shares Outstanding	856.96	856.97	857.35	859.27	859.75	859.83
Working Capital	1,685	1,767	1,740	1,098	1,340	1,631
Book Value Per Share	6.57	6.09	5.22	4.54	3.87	3.38
Tangible Book Value	4,071	3,770	3,137	2,630	2,114	2,011
Tangible Book Value Per Share	4.75	4.40	3.66	3.06	2.46	2.34
Land	-	1,749	1,035	490.68	-	-
Machinery	-	2,269	2,197	2,171	1,708	1,432
Leasehold Improvements	-	361.51	361.21	408.73	394.89	366.34

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.