Company Valuation: Sasol Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 136,890 233,798 147,953 87,776 49,847 120,873 - -
Change - 70.79% -36.72% -40.67% -43.21% 142.49% - -
Enterprise Value (EV) 1 226,976 311,468 234,630 177,548 129,469 187,890 174,189 163,900
Change - 37.23% -24.67% -24.33% -27.08% 45.12% -7.29% -5.91%
P/E 15x 5.96x 17.9x -1.97x 7.47x 5.35x 4.96x 6.18x
PBR 0.94x 1.25x 0.76x 0.63x 0.34x 0.7x 0.62x 0.58x
PEG - 0x -0.2x 0x -0x 0x 0.62x -0.3x
Capitalization / Revenue 0.68x 0.85x 0.51x 0.32x 0.2x 0.45x 0.45x 0.46x
EV / Revenue 1.12x 1.13x 0.81x 0.65x 0.52x 0.69x 0.65x 0.62x
EV / EBITDA 4.69x 4.34x 3.54x 2.78x 2.47x 3.27x 3.34x 3.48x
EV / EBIT 7.08x 6.05x 4.24x 3.69x 3.37x 4.18x 4.08x 3.8x
EV / FCF 14.3x 17.8x 12.1x 24.8x 10.3x 10.5x 9.9x 15.1x
FCF Yield 7% 5.63% 8.25% 4.04% 9.7% 9.54% 10.1% 6.61%
Dividend per Share 2 - 14.7 17 2 - - 6.743 6.521
Rate of return - 3.96% 7.29% 1.45% - - 3.58% 3.46%
EPS 2 14.57 62.34 13.02 -69.94 10.54 35.15 37.95 30.47
Distribution rate - 23.6% 131% -2.86% - - 17.8% 21.4%
Net sales 1 201,910 275,738 289,696 275,111 249,096 270,951 266,178 265,105
EBITDA 1 48,420 71,843 66,305 63,753 52,466 57,533 52,159 47,157
EBIT 1 32,045 51,514 55,400 48,109 38,464 44,905 42,685 43,103
Net income 1 9,032 38,956 8,799 -44,271 6,767 17,675 32,745 23,042
Net Debt 1 90,086 77,670 86,677 89,772 79,622 67,017 53,316 43,027
Reference price 2 218.01 371.68 233.26 138.10 78.76 188.21 188.21 188.21
Nbr of stocks (in thousands) 629,765 631,198 636,195 636,195 635,400 644,903 - -
Announcement Date 16/08/21 23/08/22 22/08/23 20/08/24 25/08/25 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.06x4.22x11.65x1.68% 81.97B
10.11x0.9x7.71x4.71% 47.83B
59.52x9.16x40.81x0.95% 16.55B
15.11x0.97x7.1x2.46% 15.17B
16.73x0.72x8.09x3.09% 9.84B
13.85x0.76x5.28x2.74% 9.77B
38.38x5.01x21.97x0.33% 8.89B
29.51x1.51x8.14x2.36% 7.98B
19.51x3.54x11.9x2.8% 6.26B
Average 25.09x 2.98x 13.63x 2.35% 22.7B
Weighted average by Cap. 22.46x 3.18x 12.60x 2.51%

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