Company Valuation: Seeka Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 142.9 196.5 126.8 106 141.3 196.4
Change - 37.52% -35.48% -16.39% 33.32% 38.96%
Enterprise Value (EV) 1 285.8 361 344.2 343.1 341.5 379.4
Change - 26.33% -4.66% -0.32% -0.47% 11.08%
P/E 9.42x 12.5x 19.4x -7.4x 15.6x 6.13x
PBR 0.81x 0.84x 0.47x 0.41x 0.51x 0.66x
PEG - -0.7x -0.3x 0x -0x 0x
Capitalization / Revenue 0.57x 0.63x 0.36x 0.35x 0.34x 0.45x
EV / Revenue 1.14x 1.17x 0.99x 1.14x 0.83x 0.86x
EV / EBITDA 10.7x 8.66x 9.95x 29.4x 5.32x 4.82x
EV / EBIT 19.1x 13.6x 18.6x -88.8x 7.25x 6.22x
EV / FCF 7.02x 90.1x -15.3x -21.3x 7.94x 6.49x
FCF Yield 14.3% 1.11% -6.52% -4.7% 12.6% 15.4%
Dividend per Share 2 0.22 0.26 - - 0.15 0.35
Rate of return 4.54% 4.95% - - 4.59% 7.51%
EPS 2 0.5151 0.42 0.1575 -0.3445 0.21 0.76
Distribution rate 42.7% 61.9% - - 71.4% 46.1%
Net sales 1 251.5 309.6 348.4 300.9 411.4 439.6
EBITDA 1 26.63 41.69 34.6 11.67 64.22 78.74
EBIT 1 14.98 26.47 18.52 -3.863 47.11 61.02
Net income 1 15.15 14.86 6.504 -14.47 8.751 31.96
Net Debt 1 142.9 164.5 217.5 237.1 200.2 183
Reference price 2 4.850 5.250 3.050 2.550 3.270 4.660
Nbr of stocks (in thousands) 29,460 37,427 41,566 41,568 43,216 42,140
Announcement Date 26/02/21 18/02/22 23/02/23 28/02/24 27/02/25 27/02/26
1NZD in Million2NZD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 121M
15.08x0.49x6.39x2.02% 5.66B
16.67x0.83x7.77x3.9% 546M
12.12x - - 3.21% 372M
-107.68x - - - 295M
Average -15.95x 0.66x 7.08x 3.04% 1.4B
Weighted average by Cap. 9.76x 0.52x 6.52x 2.24%

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. SEK Stock
  4. Valuation Seeka Limited