|
End-of-day quote
Johannesburg S.E.
27/10/2026
|
5-day change | 1st Jan Change | ||
| 83.11 ZAR | +0.50% |
|
+1.13% | -21.22% |
| 09-07 | AVI Limited, 2026 Earnings Call, Sep 07, 2026 | |
| 09-07 | AVI Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
Company Valuation: AVI Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 21,659 | 22,654 | 31,274 | 31,152 | 33,391 | 27,765 | - | - |
| Change | - | 4.59% | 38.05% | -0.39% | 7.19% | -16.85% | - | - |
| Enterprise Value (EV) 1 | 23,336 | 24,404 | 32,693 | 33,416 | 35,060 | 29,938 | 29,529 | 29,057 |
| Change | - | 4.58% | 33.97% | 2.21% | 4.92% | -14.61% | -1.36% | -1.6% |
| P/E | 12.4x | 12.3x | 14x | 13.1x | 13.2x | 10.2x | 9.63x | 8.99x |
| PBR | 4.53x | 4.4x | - | 5.93x | 5.75x | 5.62x | 5.22x | 4.85x |
| PEG | - | 2.6x | 0.6x | 1.94x | 2.44x | 1.5x | 1.54x | 1.26x |
| Capitalization / Revenue | 1.56x | 1.52x | 1.97x | 1.94x | 2.06x | 1.64x | 1.55x | 1.47x |
| EV / Revenue | 1.69x | 1.64x | 2.06x | 2.09x | 2.16x | 1.77x | 1.65x | 1.54x |
| EV / EBITDA | 7.54x | 7.44x | 8.49x | 8.05x | 8.1x | 6.73x | 6.31x | 5.88x |
| EV / EBIT | 9.19x | 8.99x | 9.89x | 9.38x | 9.42x | 7.43x | 6.86x | 6.76x |
| EV / FCF | 11.7x | 14.4x | - | 14.9x | 12.1x | 10.5x | 10.1x | 9.31x |
| FCF Yield | 8.55% | 6.94% | - | 6.72% | 8.25% | 9.48% | 9.9% | 10.7% |
| Dividend per Share 2 | 4.62 | 4.82 | 5.9 | 6.26 | 4.18 | 6.901 | 7.319 | 8.436 |
| Rate of return | 7.03% | 7.08% | 6.24% | 6.65% | 4.16% | 8.3% | 8.81% | 10.2% |
| EPS 2 | 5.288 | 5.538 | 6.755 | 7.212 | 7.602 | 8.119 | 8.628 | 9.242 |
| Distribution rate | 87.4% | 87% | 87.3% | 86.8% | 55% | 85% | 84.8% | 91.3% |
| Net sales 1 | 13,845 | 14,920 | 15,862 | 16,022 | 16,240 | 16,955 | 17,877 | 18,868 |
| EBITDA 1 | 3,094 | 3,282 | 3,852 | 4,149 | 4,329 | 4,446 | 4,676 | 4,938 |
| EBIT 1 | 2,540 | 2,715 | 3,305 | 3,562 | 3,720 | 4,028 | 4,302 | 4,298 |
| Net income | 1,751 | 1,837 | 2,258 | - | - | - | - | - |
| Net Debt 1 | 1,676 | 1,750 | 1,419 | 2,263 | 1,669 | 2,173 | 1,764 | 1,292 |
| Reference price 2 | 65.72 | 68.09 | 94.59 | 94.13 | 100.53 | 83.11 | 83.11 | 83.11 |
| Nbr of stocks (in thousands) | 329,572 | 332,707 | 330,624 | 330,950 | 332,152 | 335,365 | - | - |
| Announcement Date | 05/09/22 | 04/09/23 | 09/09/24 | 08/09/25 | 07/09/26 | - | - | - |
1ZAR in Million2ZAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.24x | 1.77x | 6.76x | 8.3% | 1.68B | |
| 21.75x | 2.94x | 14.46x | 3.77% | 258B | |
| 19.4x | 2.49x | 14.84x | 3.3% | 79.58B | |
| 16.55x | 1.72x | 9.76x | 3.79% | 44.17B | |
| 14.46x | 0.52x | 9.3x | 2.67% | 37.69B | |
| 19.94x | 3.05x | 12.39x | 3.51% | 33.05B | |
| 34.98x | 3.03x | 17.65x | 1.06% | 30.9B | |
| 26.02x | 5.48x | 17.46x | 3.22% | 29.65B | |
| -8.48x | 1.85x | 9.24x | 6.67% | 28.53B | |
| 18x | 1.72x | 12.18x | 4.74% | 27.4B | |
| Average | 17.29x | 2.46x | 12.40x | 4.1% | 57.1B | |
| Weighted average by Cap. | 19.65x | 2.65x | 13.63x | 3.65% |
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
- Stock Market
- Stocks
- AVI Stock
- Valuation AVI Limited
Select your edition
All financial news and data tailored to specific country editions
