Tiger Brands Limited (JSE:TBS)
South Africa · Delayed Price · Currency is ZAR · Price in ZAc 27,091
-260 (-0.95%)
Aug 31, 2026, 2:15 PM SAST
Tiger Brands Cash Flow Statement
Financials in millions ZAR. Fiscal year is October - September.
Millions ZAR. Fiscal year is Oct - Sep.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Net Income | 3,359 | 3,817 | 2,983 | 2,697 | 2,865 | 1,893 |
Depreciation & Amortization | 837 | 857 | 922 | 900.8 | 818.2 | 807.6 |
Other Amortization | - | - | - | 49.6 | 42.6 | - |
Loss (Gain) From Sale of Assets | 5 | 5 | 14 | 8.8 | 3.7 | 22.2 |
Asset Writedown & Restructuring Costs | 28 | 28 | -11 | 94.6 | -7.8 | 2.4 |
Loss (Gain) From Sale of Investments | -996 | -996 | - | - | 0.3 | - |
Loss (Gain) on Equity Investments | -376 | -376 | -724 | - | - | - |
Stock-Based Compensation | 115 | 115 | 71 | 13.4 | 55.8 | 41.3 |
Provision & Write-off of Bad Debts | -1 | -1 | -20 | -59 | 12.5 | -51.7 |
Other Operating Activities | 1,741 | 1,121 | 105 | -210.1 | -169.4 | 453.2 |
Change in Accounts Receivable | -280 | -280 | 338 | -505.3 | -637.6 | 348.9 |
Change in Inventory | 511 | 511 | 258 | -344.8 | -1,376 | -1,002 |
Change in Accounts Payable | 955 | 955 | 150 | -711.2 | 426.2 | 762.6 |
Change in Other Net Operating Assets | -1,340 | - | - | - | - | - |
Operating Cash Flow | 4,630 | 5,828 | 4,555 | 1,934 | 2,033 | 3,297 |
Operating Cash Flow Growth | -37.20% | 27.95% | 135.52% | -4.88% | -38.33% | 40.31% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Capital Expenditures | -1,416 | -1,172 | -930 | -1,213 | -1,004 | -1,014 |
Sale of Property, Plant & Equipment | 31 | 37 | 40 | 26.8 | 3.1 | 30.8 |
Divestitures | 575 | 575 | - | - | - | - |
Sale (Purchase) of Intangibles | -16 | -17 | 222 | - | - | 56 |
Investment in Securities | 37 | 4,410 | 1 | 2.6 | -3 | 140.2 |
Other Investing Activities | 76 | -1,816 | 6 | 39.2 | -17.9 | -43.1 |
Investing Cash Flow | -713 | 2,017 | -661 | -1,144 | -1,041 | -855.8 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Short-Term Debt Issued | - | 539 | 813 | 1,104 | 972.8 | - |
Long-Term Debt Issued | - | - | - | 1,002 | - | - |
Total Debt Issued | 4,810 | 539 | 813 | 2,106 | 972.8 | - |
Short-Term Debt Repaid | - | -1,084 | -965 | -1,380 | - | -14.2 |
Long-Term Debt Repaid | - | -360 | -1,224 | -203.4 | -178.6 | -216.7 |
Total Debt Repaid | -3,185 | -1,444 | -2,189 | -1,583 | -178.6 | -230.9 |
Net Debt Issued (Repaid) | 1,625 | -905 | -1,376 | 522.6 | 794.2 | -230.9 |
Issuance of Common Stock | 59 | 6 | 7 | 4.1 | 5 | 3.5 |
Repurchase of Common Stock | -2,747 | -1,523 | -215 | - | -1,453 | - |
Common Dividends Paid | -8,265 | -3,548 | -1,601 | -1,564 | -1,386 | -1,684 |
Other Financing Activities | - | - | -103 | -38 | -1 | -17.9 |
Financing Cash Flow | -9,328 | -5,970 | -3,288 | -1,075 | -2,041 | -1,930 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Foreign Exchange Rate Adjustments | -184 | -28 | -70 | -40.3 | 90.7 | -129.3 |
Miscellaneous Cash Flow Adjustments | - | - | - | -14.6 | -87.7 | - |
Net Cash Flow | -5,595 | 1,847 | 536 | -340 | -1,046 | 382.3 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Free Cash Flow | 3,214 | 4,656 | 3,625 | 721.4 | 1,029 | 2,283 |
Free Cash Flow Growth | -50.69% | 28.44% | 402.49% | -29.91% | -54.93% | 61.63% |
Free Cash Flow Margin | 9.28% | 13.54% | 10.82% | 1.93% | 3.02% | 7.38% |
Free Cash Flow Per Share | 21.21 | 29.87 | 22.94 | 4.55 | 6.24 | 13.63 |
Levered Free Cash Flow | 2,406 | 4,152 | 2,670 | 18.88 | 483.8 | 2,232 |
Unlevered Free Cash Flow | 2,452 | 4,160 | 2,835 | 156.94 | 511.43 | 2,237 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Cash Interest Paid | 125 | 72 | 316 | 256.2 | 105.8 | 68.4 |
Cash Income Tax Paid | 1,631 | 1,388 | 869 | 808 | 961.5 | 735.4 |
Change in Working Capital | -154 | 1,186 | 746 | -1,561 | -1,587 | 109.8 |