Company Valuation: Putprop Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 133.6 154.8 131.5 131.5 145.4 296
Change - 15.87% -15.07% 0% 10.63% 103.5%
Enterprise Value (EV) 1 610.7 603.9 618.9 572.3 529.1 656.4
Change - -1.12% 2.49% -7.53% -7.55% 24.06%
P/E 5.99x 2.42x 11.8x 3.38x 2.87x -3.37x
PBR 0.22x 0.24x 0.2x 0.19x 0.2x 0.47x
PEG - 0x -0.1x 0x 0.1x 0x
Capitalization / Revenue 1.78x 1.31x 1.02x 0.86x 1.03x 2.12x
EV / Revenue 8.14x 5.1x 4.81x 3.75x 3.75x 4.71x
EV / EBITDA 16.4x 9.41x 9.46x 6.7x 7.81x 9.89x
EV / EBIT 16.4x 9.45x 9.48x 6.73x 7.86x 9.93x
EV / FCF 113x 11.7x 35.8x -6.17x 5.1x -2.95x
FCF Yield 0.89% 8.57% 2.8% -16.2% 19.6% -33.9%
Dividend per Share 2 0.15 0.1025 0.1125 0.145 0.155 0.17
Rate of return 4.76% 2.81% 3.63% 4.68% 4.52% 2.44%
EPS 2 0.5263 1.51 0.2621 0.9182 1.193 -2.069
Distribution rate 28.5% 6.79% 42.9% 15.8% 13% -8.22%
Net sales 1 75.07 118.5 128.6 152.8 141 139.3
EBITDA 1 37.33 64.14 65.46 85.43 67.74 66.36
EBIT 1 37.14 63.92 65.26 84.98 67.31 66.1
Net income 1 22.71 64.02 11.12 38.94 50.59 -87.73
Net Debt 1 477.2 449.1 487.5 440.8 383.7 360.4
Reference price 2 3.150 3.650 3.100 3.100 3.430 6.980
Nbr of stocks (in thousands) 42,409 42,409 42,409 42,409 42,405 42,405
Announcement Date 22/09/21 13/10/22 15/09/23 30/08/24 08/09/25 23/09/26
1ZAR in Million2ZAR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 22.45M
24.25x0.95x11.33x-.--% 39.82B
20.26x0.98x8.03x2.26% 21.03B
15.36x0.61x10.05x-.--% 17.36B
18.4x3.74x12.12x5.41% 12.11B
18.89x8x15.69x5.13% 9.21B
-57.29x2.31x9.96x-.--% 6.95B
47.24x1.38x13.58x0.77% 6.58B
54.6x1.16x8.86x0.32% 4.88B
14.11x0.48x7.26x-.--% 3.42B
Average 17.31x 2.18x 10.76x 1.54% 12B
Weighted average by Cap. 18.81x 1.81x 10.81x 1.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Putprop Limited

Historical PBR trend

Valuation ratios - PBR - Putprop Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Putprop Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Putprop Limited

  1. Stock Market
  2. Stocks
  3. PPR Stock
  4. Valuation Putprop Limited