Valuation Hosken Consolidated Investments Limited

Stocks

End-of-day quote Johannesburg S.E. 27/10/2026			5-day change	1st Jan Change
169.50 ^ZAR	+1.33%		+3.39%	+8.65%

09-01	Hosken Consolidated Investments Limited Announces Board Changes, Effective 1 September 2026	CI
07-28	Tranche Update on Hosken Consolidated Investments Limited's Equity Buyback Plan announced on November 27, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,137	9,543	15,680	13,910	10,914	12,005
Change	-	85.77%	64.32%	-11.29%	-21.53%	10%
Enterprise Value (EV) ¹	21,791	23,522	28,603	27,088	21,669	22,589
Change	-	7.95%	21.6%	-5.3%	-20.01%	4.25%
P/E	-5.35x	4.59x	5.16x	21.8x	1.65x	5.16x
PBR	0.42x	0.67x	0.89x	0.73x	0.45x	0.49x
PEG	-	-0x	0.1x	-0.3x	0x	-0.1x
Capitalization / Revenue	0.36x	0.5x	0.68x	0.59x	0.47x	0.5x
EV / Revenue	1.55x	1.23x	1.25x	1.14x	0.92x	0.93x
EV / EBITDA	7.04x	4.67x	5.07x	4.48x	4.2x	4.22x
EV / EBIT	11.6x	6.1x	6.39x	5.61x	5.27x	5.27x
EV / FCF	19x	10.3x	15.3x	16.4x	6.35x	-16.4x
FCF Yield	5.28%	9.67%	6.52%	6.08%	15.8%	-6.09%
Dividend per Share ²	-	-	0.5	1	1.7	2
Rate of return	-	-	0.25%	0.58%	1.26%	1.21%
EPS ²	-11.87	25.68	38.94	7.893	81.72	31.95
Distribution rate	-	-	1.28%	12.7%	2.08%	6.26%
Net sales ¹	14,087	19,130	22,899	23,733	23,437	24,172
EBITDA ¹	3,094	5,034	5,639	6,047	5,163	5,348
EBIT ¹	1,876	3,854	4,477	4,828	4,108	4,286
Net income ¹	-960	2,079	3,207	651.9	6,724	2,538
Net Debt ¹	16,654	13,980	12,923	13,178	10,754	10,583
Reference price ²	63.52	118.00	200.89	172.00	134.96	165.04
Nbr of stocks (in thousands)	80,870	80,870	78,054	80,870	80,870	72,742
Announcement Date	27/07/21	29/07/22	31/07/23	24/05/24	01/08/25	28/07/26

¹ZAR in Million²ZAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HOSKEN CONSOLIDATED INVESTMENTS LIMITED	-	-	-	-	769M
BERKSHIRE HATHAWAY INC.	25.41x	-	-	-.--%	1,160B
HITACHI, LTD.	25.97x	2.09x	12.99x	1.06%	159B
3M COMPANY	22.29x	3.84x	13x	1.86%	88.66B
ILLINOIS TOOL WORKS INC.	24.1x	5.16x	17.62x	2.37%	78.58B
MITSUBISHI HEAVY INDUSTRIES, LTD.	26.19x	1.98x	14.94x	0.85%	75.07B
HONEYWELL INTERNATIONAL INC.	9.86x	3.99x	18.11x	2.36%	69.44B
MITSUBISHI ELECTRIC CORPORATION	18.29x	1.44x	10.25x	1.36%	61.35B
DSM-FIRMENICH	53.76x	3.27x	16.77x	2.31%	29.99B
Average	25.73x	3.11x	14.81x	1.52%	191.51B
Weighted average by Cap.	24.89x	3.01x	14.43x	0.52%