Suspension of trading

Valuation Murray & Roberts Holdings Limited

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:16:28 22/11/2024 +04			5-day change	1st Jan Change
0.0500 ^EUR	-.--%		-.--%	-

Data adjusted to current consolidation scope

Fiscal Period: June	2019	2020	2021	2022	2023	2024
Market Cap ¹	11,663	11,663	11,663	5,195	795.9	192.4
Change	-	0%	0%	-55.45%	-84.68%	-75.83%
Enterprise Value (EV) ¹	9,872	11,754	10,967	6,255	1,035	-196.8
Change	-	19.06%	-6.7%	-42.97%	-83.45%	-119.01%
P/E Ratio	34.6x	-32.2x	-63.6x	39.9x	-0.25x	-1.4x
PBR	1.99x	2.03x	2.26x	0.94x	0.44x	0.12x
PEG	-	0x	1.3x	-0x	0x	0x
Capitalization / Revenue	0.58x	0.56x	0.53x	0.17x	0.06x	0.01x
EV / Revenue	0.49x	0.56x	0.5x	0.21x	0.08x	-0.01x
EV / EBITDA	8.04x	30.3x	11x	4.17x	2.29x	-0.41x
EV / EBIT	12.5x	-696x	20.3x	8.87x	11.4x	-1.16x
EV / FCF	7.02x	-8.86x	9.23x	-3.98x	-0.48x	-0.24x
FCF Yield	14.2%	-11.3%	10.8%	-25.2%	-207%	-412%
Dividend per Share ²	0.55	-	-	-	-	-
Rate of return	1.92%	-	-	-	-	-
EPS ²	0.8268	-0.89	-0.4501	0.3319	-7.896	-0.3394
Distribution rate	66.5%	-	-	-	-	-
Net sales ¹	20,167	20,838	21,882	29,869	12,460	13,452
EBITDA ¹	1,228	387.8	999.1	1,502	451.4	484.1
EBIT ¹	790.9	-16.9	540	704.9	90.6	170.1
Net income ¹	336.9	-351.6	-179.9	134.8	-3,181	-137.9
Net Debt ¹	-1,790	91.7	-695.9	1,060	239.4	-389.2
Reference price ²	28.6484	28.6484	28.6484	13.2540	1.9807	0.4768
Nbr of stocks (in thousands)	407,095	407,095	407,095	391,968	401,840	403,447
Announcement Date	30/09/19	26/08/20	03/09/21	01/09/22	30/08/23	11/09/24