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 49,236 102,399 152,341 - -
Change - -36.71% -40.67% -43.06% 107.98% 48.77% - -
Enterprise Value (EV) 1 307,941 232,415 176,236 128,858 170,179 195,069 185,943 174,750
Change - -24.53% -24.17% -26.88% 32.07% 14.63% -4.68% -6.02%
P/E 5.96x 17.9x -1.97x 7.47x 8.63x 4.83x 7.14x 8.84x
PBR 1.25x 0.76x 0.63x 0.34x 0.64x 0.83x 0.76x 0.7x
PEG - -0.2x 0x -0x 0.1x 0x -0.2x -0.5x
Capitalization / Revenue 0.84x 0.5x 0.31x 0.2x 0.38x 0.53x 0.58x 0.54x
EV / Revenue 1.12x 0.8x 0.64x 0.52x 0.63x 0.68x 0.7x 0.62x
EV / EBITDA 4.29x 3.51x 2.76x 2.46x 2.8x 2.91x 3.62x 3.22x
EV / EBIT 5.98x 4.2x 3.66x 3.35x 3.96x 3.78x 4.27x 4.59x
EV / FCF 17.6x 12x 24.6x 10.3x 13.9x 7.34x 12x -49.7x
FCF Yield 5.69% 8.33% 4.07% 9.75% 7.19% 13.6% 8.31% -2.01%
Dividend per Share 2 14.7 17 2 - - 10.72 7.48 7.61
Rate of return 3.96% 7.29% 1.45% - - 4.45% 3.11% 3.16%
EPS 2 62.34 13.02 -69.94 10.54 18.73 49.85 33.72 27.23
Distribution rate 23.6% 131% -2.86% - - 21.5% 22.2% 27.9%
Net sales 1 275,738 289,696 275,111 249,096 272,118 284,939 263,797 281,519
EBITDA 1 71,843 66,305 63,753 52,466 60,705 67,008 51,330 54,336
EBIT 1 51,514 55,400 48,109 38,464 43,010 51,652 43,502 38,047
Net income 1 38,956 8,799 -44,271 6,767 12,149 35,405 22,661 9,986
Net Debt 1 77,670 86,677 89,772 79,622 67,780 42,728 33,602 22,409
Reference price 2 371.68 233.26 138.10 78.76 161.66 240.81 240.81 240.81
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.($)
18.83x3.32x9.41x2.1% 68.25B
12.24x0.93x7.76x4.4% 51.52B
54.2x8.68x36.96x1% 16.14B
12.64x0.85x5.92x2.88% 13.61B
15.81x0.72x7.75x3.12% 10.12B
11.79x0.73x4.71x2.9% 10.11B
36.22x1.66x8.77x2.09% 9.13B
4.83x0.68x2.91x4.45% 9.38B
30.49x4.18x17.89x0.38% 7.58B
Average 21.90x 2.42x 11.34x 2.59% 21.76B
Weighted average by Cap. 19.66x 2.52x 10.66x 2.81%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!