Valuation Mpact Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 19:31:02 15/05/2025 BST			5-day change	1st Jan Change
1.400 ^USD	-.--%		-.--%	-

07-27	Mpact Limited Provides Group Earnings Guidance for the Six Months Ended June 30, 2026	CI
04-16	Mpact Limited, 2025 Earnings Call, Mar 09, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,129	4,244	4,370	4,355	3,317	2,628	-	-
Change	-	-17.24%	2.95%	-0.33%	-23.84%	-20.78%	-	-
Enterprise Value (EV) ¹	6,884	4,244	7,035	6,726	5,831	4,937	4,642	4,291
Change	-	-38.35%	65.74%	-4.39%	-13.31%	-15.33%	-5.98%	-7.56%
P/E	10.2x	-	6.15x	8.65x	6.83x	6.72x	3.7x	3.27x
PBR	1.35x	-	0.89x	0.81x	0.59x	0.4x	0.36x	0.33x
PEG	-	-	-	-0.3x	-1.88x	-0.3x	0x	0.2x
Capitalization / Revenue	0.44x	0.34x	0.34x	0.33x	0.24x	0.19x	0.18x	0.17x
EV / Revenue	0.6x	0.34x	0.55x	0.51x	0.42x	0.36x	0.32x	0.28x
EV / EBITDA	4.76x	2.54x	4.03x	4.49x	3.84x	3.05x	2.29x	2.02x
EV / EBIT	7.27x	3.65x	6.3x	7.29x	6.38x	5.3x	3.48x	3x
EV / FCF	45.8x	-	27.3x	8.52x	-	12.7x	8.5x	6.52x
FCF Yield	2.18%	-	3.67%	11.7%	-	7.9%	11.8%	15.3%
Dividend per Share ²	0.5	-	1.2	1.05	0.6	0.88	1.6	1.81
Rate of return	1.43%	-	4.03%	3.55%	2.67%	4.94%	8.99%	10.2%
EPS ²	3.437	-	4.846	3.416	3.292	2.65	4.81	5.44
Distribution rate	14.5%	-	24.8%	30.7%	18.2%	33.2%	33.3%	33.3%
Net sales ¹	11,549	12,373	12,823	13,291	13,955	13,561	14,597	15,562
EBITDA ¹	1,446	1,673	1,744	1,499	1,519	1,617	2,028	2,128
EBIT ¹	947.5	1,164	1,117	923.2	913.9	930.8	1,335	1,428
Net income ¹	519.9	-	715.1	504.4	485.4	378	697	789
Net Debt ¹	1,756	-	2,665	2,371	2,514	2,309	2,014	1,663
Reference price ²	35.03	29.19	29.78	29.54	22.50	17.80	17.80	17.80
Nbr of stocks (in thousands)	146,403	145,403	146,733	147,431	147,407	147,614	-	-
Announcement Date	07/03/22	06/03/23	07/03/24	10/03/25	09/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SMURFIT WESTROCK PLC	23.1x	1.15x	7.37x	4.01%	24.08B
INTERNATIONAL PAPER COMPANY	32.19x	1.23x	9.36x	4.6%	21.62B
PACKAGING CORPORATION OF AMERICA	24.82x	2.49x	11.95x	2.2%	21.77B
SIG GROUP AG	22.33x	2.46x	10.09x	1.69%	6.94B
SONOCO PRODUCTS COMPANY	14.35x	1.23x	7.1x	3.81%	5.57B
MONDI PLC	28.41x	0.91x	8.04x	1.96%	5.29B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	18.51x	2.24x	13.13x	3.7%	5.01B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.4x	1.34x	9.61x	1.13%	4.52B
SCG PACKAGING	19.61x	1.34x	8.78x	2.49%	3.92B
Average	21.30x	1.60x	9.49x	2.84%	10.97B
Weighted average by Cap.	24.16x	1.62x	9.48x	3.25%