Company Valuation: ADvTECH Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,710 10,056 13,384 18,548 20,480 26,153 - -
Change - 3.56% 33.1% 38.58% 10.42% 27.7% - -
Enterprise Value (EV) 9,710 10,056 13,384 18,548 20,480 26,153 26,153 26,153
Change - 3.56% 33.1% 38.58% 10.42% 27.7% 0% 0%
P/E 14.4x 12.4x 14.2x 16.9x 16x 18.1x 16.1x -
PBR - - - - - - - -
PEG - 0.6x 0.8x 1.1x 1x 1.4x 1.3x -
Capitalization / Revenue - - - 2.18x 2.19x 2.46x 2.27x -
EV / Revenue - - - 0x 0x 2.46x 2.27x -
EV / EBITDA - - - 0x 0x 9.31x 8.48x -
EV / EBIT - - - 0x 0x 11.4x 10.3x -
EV / FCF - - - 0x 0x 22.6x 20.3x 16.8x
FCF Yield - - - 0.29% 1.75% 4.42% 4.92% 5.95%
Dividend per Share 2 - - - 1.01 1.18 1.32 1.48 -
Rate of return - - - 2.98% 3.17% 2.78% 3.11% -
EPS 2 1.218 1.471 1.731 2 2.33 2.63 2.95 -
Distribution rate - - - 50.5% 50.6% 50.2% 50.2% -
Net sales 1 - - - 8,521 9,330 10,638 11,546 -
EBITDA 1 - - - 2,226 2,539 2,810 3,083 -
EBIT 1 - - - 1,791 2,038 2,301 2,538 -
Net income 1 664.9 805.4 951 1,105 1,288 1,455 1,631 -
Net Debt - - - - - - - -
Reference price 2 17.58 18.18 24.54 33.84 37.23 47.56 47.56 47.56
Nbr of stocks (in thousands) 552,308 553,109 545,400 548,100 550,100 549,900 - -
Announcement Date 25/03/22 27/03/23 20/03/24 24/03/25 23/03/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.08x - - 2.78% 1.59B
15.67x0.96x6.62x2.41% 7.82B
12.9x0.65x4.41x-.--% 5.68B
17.04x2.58x8.37x4.95% 5.1B
809.53x9x86.99x - 4.08B
12.46x1.18x4.81x - 3.66B
10.84x - - - 1.99B
Average 128.08x 2.87x 22.24x 2.53% 4.27B
Weighted average by Cap. 123.09x 2.48x 18.68x 2.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ADH Stock
  4. Valuation ADvTECH Limited