Company Valuation: Putprop Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 153.6 133.6 154.8 131.5 131.5 145.4
Change - -13.05% 15.87% -15.07% 0% 10.63%
Enterprise Value (EV) 1 291.2 610.7 603.9 618.9 572.3 529.1
Change - 109.74% -1.12% 2.49% -7.53% -7.55%
P/E 53.3x 5.99x 2.42x 11.8x 3.38x 2.87x
PBR 0.26x 0.22x 0.24x 0.2x 0.19x 0.2x
PEG - 0x 0x -0.1x 0x 0.1x
Capitalization / Revenue 2.31x 1.78x 1.31x 1.02x 0.86x 1.03x
EV / Revenue 4.38x 8.14x 5.1x 4.81x 3.75x 3.75x
EV / EBITDA 8.22x 16.4x 9.41x 9.46x 6.7x 7.81x
EV / EBIT 8.24x 16.4x 9.45x 9.48x 6.73x 7.86x
EV / FCF 45.2x 113x 11.7x 35.8x -6.17x 5.1x
FCF Yield 2.21% 0.89% 8.57% 2.8% -16.2% 19.6%
Dividend per Share 2 0.14 0.15 0.1025 0.1125 0.145 0.155
Rate of return 4% 4.76% 2.81% 3.63% 4.68% 4.52%
EPS 2 0.0657 0.5263 1.51 0.2621 0.9182 1.193
Distribution rate 213% 28.5% 6.79% 42.9% 15.8% 13%
Net sales 1 66.46 75.07 118.5 128.6 152.8 141
EBITDA 1 35.4 37.33 64.14 65.46 85.43 67.74
EBIT 1 35.33 37.14 63.92 65.26 84.98 67.31
Net income 1 2.884 22.71 64.02 11.12 38.94 50.59
Net Debt 1 137.5 477.2 449.1 487.5 440.8 383.7
Reference price 2 3.500 3.150 3.650 3.100 3.100 3.430
Nbr of stocks (in thousands) 43,897 42,409 42,409 42,409 42,409 42,405
Announcement Date 19/08/20 22/09/21 13/10/22 15/09/23 30/08/24 08/09/25
1ZAR in Million2ZAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.3M
25.57x0.99x12.01x-.--% 42.91B
21.87x0.93x8.78x2.21% 19.51B
15.03x0.64x10.54x-.--% 16.67B
17.8x3.6x11.53x5.59% 11.63B
20.96x8.72x16.54x4.44% 10.51B
63.87x2.45x9.69x-.--% 7.57B
38.14x1.35x13.17x0.85% 6.33B
38.25x1.15x8.79x0.3% 5.2B
31.39x12.42x - 1.84% 4.33B
Average 30.32x 3.58x 11.38x 1.69% 12.47B
Weighted average by Cap. 26.17x 2.34x 11.41x 1.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PPR Stock
  4. Valuation Putprop Limited