Company Valuation: Libstar Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,535 3,456 2,085 2,592 2,473 2,145 - -
Change - -23.8% -39.66% 24.29% -4.6% -13.25% - -
Enterprise Value (EV) 1 6,322 5,508 4,019 4,426 3,960 3,508 3,123 2,741
Change - -12.87% -27.03% 10.11% -10.52% -11.42% -10.98% -12.23%
P/E 25.1x -644x 9.21x - - - - -
PBR 0.74x 0.66x 0.39x - - - - -
PEG - 6x -0x - - - - -
Capitalization / Revenue 0.45x 0.29x 0.17x 0.22x 0.2x 0.17x 0.16x 0.15x
EV / Revenue 0.63x 0.47x 0.32x 0.38x 0.32x 0.28x 0.23x 0.19x
EV / EBITDA 5.92x 5.34x 4.03x 4.54x 3.7x 3.07x 2.41x 1.95x
EV / EBIT 8.51x 7.98x 5.93x 7.01x 5.45x 4.51x 3.44x 2.74x
EV / FCF 11.3x - 16.8x - 7.13x 6.57x 4.63x 3.86x
FCF Yield 8.85% - 5.97% - 14% 15.2% 21.6% 25.9%
Dividend per Share 2 0.25 0.22 0.15 0.15 0.28 0.3 0.365 0.42
Rate of return 3.76% 3.79% 4.29% 3.45% 5.92% 8.33% 10.1% 11.7%
EPS 2 0.265 -0.009 0.38 - - - - -
Distribution rate 94.3% -2,444% 39.5% - - - - -
Net sales 1 10,001 11,772 12,382 11,774 12,329 12,629 13,413 14,116
EBITDA 1 1,069 1,032 998.2 974.1 1,071 1,142 1,298 1,405
EBIT 1 743.2 690.1 678.3 631.1 726.3 778 909 1,000
Net income 1 157.9 -5.168 226.5 -321.6 -0.414 311 406 472
Net Debt 1 1,787 2,053 1,934 1,834 1,488 1,363 978 596
Reference price 2 6.650 5.800 3.500 4.350 4.730 3.600 3.600 3.600
Nbr of stocks (in thousands) 681,921 595,812 595,812 595,812 522,762 595,812 - -
Announcement Date 16/03/22 16/03/23 15/03/24 18/03/25 17/03/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.28x3.07x8.33% 134M
21.17x2.87x14.32x3.91% 256B
19.62x2.47x14.73x3.34% 78.66B
17.25x1.79x10.13x3.62% 48.57B
15.65x0.56x10.16x2.47% 40.73B
20.98x3.19x12.94x3.33% 34.81B
34.74x3.02x17.5x1.06% 31.37B
-8.78x1.89x9.39x6.44% 29.53B
65.07x9.99x41.41x1.17% 28.57B
Average 23.21x 2.89x 14.85x 3.74% 60.89B
Weighted average by Cap. 21.63x 2.89x 14.94x 3.49%

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. LBR Stock
  4. Valuation Libstar Holdings Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!