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 25,713 - -
Change - 3.56% 33.1% 38.58% 10.42% 25.55% - -
Enterprise Value (EV) 9,710 10,056 13,384 18,548 20,480 25,713 25,713 25,713
Change - 3.56% 33.1% 38.58% 10.42% 25.55% 0% 0%
P/E 14.4x 12.4x 14.2x 16.9x 16x 17.8x 15.9x -
PBR - - - - - - - -
PEG - 0.6x 0.8x 1.1x 1x 1.4x 1.3x -
Capitalization / Revenue - - - 2.18x 2.19x 2.42x 2.23x -
EV / Revenue - - - 0x 0x 2.42x 2.23x -
EV / EBITDA - - - 0x 0x 9.15x 8.34x -
EV / EBIT - - - 0x 0x 11.2x 10.1x -
EV / FCF - - - 0x 0x 22.2x 20x 16.5x
FCF Yield - - - 0.29% 1.75% 4.5% 5% 6.05%
Dividend per Share 2 - - - 1.01 1.18 1.32 1.48 -
Rate of return - - - 2.98% 3.17% 2.82% 3.17% -
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 46.76 46.76 46.76
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.78x - - 2.82% 1.58B
15.48x0.95x6.51x2.44% 7.73B
12.99x0.66x4.48x-.--% 5.72B
18.92x2.87x9.32x4.46% 5.66B
877.25x9.85x95.24x - 4.47B
12.98x1.24x5.06x - 3.81B
12.23x - - - 2.24B
Average 138.23x 3.11x 24.12x 2.43% 4.46B
Weighted average by Cap. 138.55x 2.78x 20.93x 2.35%

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