Company Valuation: Sasol Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 230,271 145,738 86,464 49,236 102,399 147,429 - -
Change - -36.71% -40.67% -43.06% 107.98% 43.97% - -
Enterprise Value (EV) 1 307,941 232,415 176,236 128,858 170,179 189,920 180,334 166,306
Change - -24.53% -24.17% -26.88% 32.07% 11.6% -5.05% -7.78%
P/E 5.96x 17.9x -1.97x 7.47x 8.63x 4.73x 7.13x 7x
PBR 1.25x 0.76x 0.63x 0.34x 0.64x 0.8x 0.75x 0.66x
PEG - -0.2x 0x -0x 0.1x 0x -0.2x 4x
Capitalization / Revenue 0.84x 0.5x 0.31x 0.2x 0.38x 0.52x 0.56x 0.54x
EV / Revenue 1.12x 0.8x 0.64x 0.52x 0.63x 0.67x 0.69x 0.61x
EV / EBITDA 4.29x 3.51x 2.76x 2.46x 2.8x 2.79x 3.41x 3.15x
EV / EBIT 5.98x 4.2x 3.66x 3.35x 3.96x 3.62x 4.21x 4.12x
EV / FCF 17.6x 12x 24.6x 10.3x 13.9x 5.29x 10.1x -47.3x
FCF Yield 5.69% 8.33% 4.07% 9.75% 7.19% 18.9% 9.87% -2.11%
Dividend per Share 2 14.7 17 2 - - 10.85 7.721 7.83
Rate of return 3.96% 7.29% 1.45% - - 4.66% 3.31% 3.36%
EPS 2 62.34 13.02 -69.94 10.54 18.73 49.31 32.7 33.27
Distribution rate 23.6% 131% -2.86% - - 22% 23.6% 23.5%
Net sales 1 275,738 289,696 275,111 249,096 272,118 283,332 263,182 272,927
EBITDA 1 71,843 66,305 63,753 52,466 60,705 68,082 52,953 52,845
EBIT 1 51,514 55,400 48,109 38,464 43,010 52,486 42,884 40,394
Net income 1 38,956 8,799 -44,271 6,767 12,149 34,557 21,205 19,735
Net Debt 1 77,670 86,677 89,772 79,622 67,780 42,491 32,905 18,877
Reference price 2 371.68 233.26 138.10 78.76 161.66 233.00 233.00 233.00
Nbr of stocks (in thousands) 621,707 626,698 626,698 626,698 635,410 635,410 - -
Announcement Date 23/08/22 22/08/23 20/08/24 25/08/25 31/08/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.67x0.66x2.77x4.71% 8.75B
19.99x3.54x10.06x2% 71.1B
11.8x0.9x7.53x4.57% 48.38B
52.17x8.34x35.53x1.04% 15.5B
12.96x0.87x6.14x2.77% 13.91B
10.88x0.71x4.73x3% 9.85B
15.27x0.7x7.57x3.23% 9.52B
36.11x1.66x8.77x2.1% 8.91B
30.94x4.24x18.14x0.37% 7.68B
19.91x3.73x12.2x2.66% 7.1B
Average 21.47x 2.54x 11.34x 2.65% 20.07B
Weighted average by Cap. 19.81x 2.64x 10.78x 2.79%

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. SOL Stock
  4. Valuation Sasol Limited