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 26,252 - -
Change - 3.56% 33.1% 38.58% 10.42% 28.18% - -
Enterprise Value (EV) 9,710 10,056 13,384 18,548 20,480 26,252 26,252 26,252
Change - 3.56% 33.1% 38.58% 10.42% 28.18% 0% 0%
P/E 14.4x 12.4x 14.2x 16.9x 16x 18.2x 16.2x -
PBR - - - - - - - -
PEG - 0.6x 0.8x 1.1x 1x 1.4x 1.3x -
Capitalization / Revenue - - - 2.18x 2.19x 2.47x 2.27x -
EV / Revenue - - - 0x 0x 2.47x 2.27x -
EV / EBITDA - - - 0x 0x 9.34x 8.52x -
EV / EBIT - - - 0x 0x 11.4x 10.3x -
EV / FCF - - - 0x 0x 22.7x 20.4x 16.9x
FCF Yield - - - 0.29% 1.75% 4.41% 4.9% 5.93%
Dividend per Share 2 - - - 1.01 1.18 1.32 1.48 -
Rate of return - - - 2.98% 3.17% 2.76% 3.1% -
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 47.74 47.74 47.74
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.($)
17.83x - - 2.81% 1.57B
15.51x0.95x6.53x2.44% 7.74B
13.03x0.67x4.51x-.--% 5.74B
18.76x2.85x9.24x4.5% 5.61B
848.63x9.49x91.75x - 4.3B
13.13x1.25x5.13x - 3.86B
12.52x - - - 2.29B
Average 134.20x 3.04x 23.43x 2.44% 4.45B
Weighted average by Cap. 130.48x 2.67x 19.92x 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