Valuation FirstRand Limited OTC Markets

Stocks

Delayed OTC Markets 19:07:35 20/08/2026 BST			5-day change	1st Jan Change
5.822 ^USD	+3.97%		-.--%	+13.06%

09-15	Deals of the day-Mergers and acquisitions	RE
09-14	CVC joins JC Flowers in potential bid for UK bank Aldermore, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	349,672	384,032	430,958	423,437	541,306	508,262	-	-
Change	-	9.83%	12.22%	-1.75%	27.84%	-6.1%	-	-
Enterprise Value (EV)	349,672	384,032	430,958	423,437	541,306	508,262	508,262	508,262
Change	-	9.83%	12.22%	-1.75%	27.84%	-6.1%	0%	0%
P/E	10.7x	10.6x	11.3x	10.1x	15.2x	9.61x	8.77x	7.97x
PBR	1.98x	2.13x	2.2x	1.95x	2.36x	2.29x	2.09x	1.91x
PEG	-	1x	2.24x	1.03x	-1.1x	0.2x	0.91x	0.8x
Capitalization / Revenue	3.05x	2.91x	3.1x	2.89x	3.37x	3.17x	2.93x	2.75x
EV / Revenue	0x	0x	0x	0x	0x	3.17x	2.93x	2.75x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-	-	0x	0x	6.2x	5.68x	5.23x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.42	3.84	4.15	4.66	5.39	5.879	6.498	7.027
Rate of return	5.48%	5.61%	5.4%	6.16%	5.54%	6.53%	7.21%	7.8%
EPS ²	5.843	6.487	6.814	7.479	6.401	9.373	10.27	11.3
Distribution rate	58.5%	59.2%	60.9%	62.3%	84.2%	62.7%	63.3%	62.2%
Net sales ¹	114,712	131,986	138,978	146,753	160,677	160,452	173,433	184,516
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	53,761	-	-	70,755	81,782	82,010	89,448	97,209
Net income ¹	33,599	36,366	38,191	41,876	35,749	51,594	59,707	64,881
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	62.37	68.50	76.90	75.69	97.26	90.10	90.10	90.10
Nbr of stocks (in thousands)	5,606,414	5,606,303	5,604,137	5,594,358	5,565,559	5,561,459	-	-
Announcement Date	15/09/22	14/09/23	12/09/24	11/09/25	10/09/26	-	-	-

¹ZAR in Million²ZAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	13.12x	-	-	1.91%	884B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.17x	-	-	5.03%	415B
BANK OF AMERICA CORPORATION	11.76x	-	-	2.21%	378B
AGRICULTURAL BANK OF CHINA LIMITED	6.61x	-	-	4.79%	357B
CHINA CONSTRUCTION BANK CORPORATION	6.11x	-	-	5.05%	326B
HSBC HOLDINGS PLC	11.79x	-	-	4.41%	330B
BANK OF CHINA LIMITED	6.7x	-	-	4.75%	303B
ROYAL BANK OF CANADA	17.1x	-	-	2.46%	270B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.21x	-	-	2.78%	258B
Average	10.40x			3.71%	391.14B
Weighted average by Cap.	10.55x			3.48%