Company Valuation: Sasol Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 230,271 145,738 86,464 49,236 102,399 168,050 - -
Change - -36.71% -40.67% -43.06% 107.98% 64.11% - -
Enterprise Value (EV) 1 307,941 232,415 176,236 128,858 170,179 210,271 199,263 184,830
Change - -24.53% -24.17% -26.88% 32.07% 23.56% -5.24% -7.24%
P/E 5.96x 17.9x -1.97x 7.47x 8.63x 5.02x 7.39x 7.14x
PBR 1.25x 0.76x 0.63x 0.34x 0.64x 0.9x 0.85x 0.75x
PEG - -0.2x 0x -0x 0.1x 0x -0.2x 2.06x
Capitalization / Revenue 0.84x 0.5x 0.31x 0.2x 0.38x 0.59x 0.64x 0.62x
EV / Revenue 1.12x 0.8x 0.64x 0.52x 0.63x 0.73x 0.76x 0.68x
EV / EBITDA 4.29x 3.51x 2.76x 2.46x 2.8x 2.93x 3.64x 3.37x
EV / EBIT 5.98x 4.2x 3.66x 3.35x 3.96x 3.75x 4.56x 4.53x
EV / FCF 17.6x 12x 24.6x 10.3x 13.9x 5.58x 9.17x 32.2x
FCF Yield 5.69% 8.33% 4.07% 9.75% 7.19% 17.9% 10.9% 3.11%
Dividend per Share 2 14.7 17 2 - - 12.88 8.661 7.203
Rate of return 3.96% 7.29% 1.45% - - 4.85% 3.26% 2.71%
EPS 2 62.34 13.02 -69.94 10.54 18.73 52.93 35.94 37.19
Distribution rate 23.6% 131% -2.86% - - 24.3% 24.1% 19.4%
Net sales 1 275,738 289,696 275,111 249,096 272,118 286,936 263,372 272,996
EBITDA 1 71,843 66,305 63,753 52,466 60,705 71,704 54,788 54,893
EBIT 1 51,514 55,400 48,109 38,464 43,010 56,049 43,718 40,795
Net income 1 38,956 8,799 -44,271 6,767 12,149 37,135 25,599 23,547
Net Debt 1 77,670 86,677 89,772 79,622 67,780 42,221 31,213 16,780
Reference price 2 371.68 233.26 138.10 78.76 161.66 265.50 265.50 265.50
Nbr of stocks (in thousands) 621,707 626,698 626,698 626,698 635,410 635,410 - -
Announcement Date 23/08/22 22/08/23 20/08/24 25/08/25 31/08/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.34x3.31x9.33x2.13% 67.84B
12.28x0.94x7.87x4.24% 51.4B
54.7x8.57x37.54x1.01% 16.25B
12.24x0.85x6x2.9% 13.42B
16.3x0.74x8.1x2.99% 10.12B
5.02x0.73x2.93x4.45% 10.12B
10.99x0.73x4.83x2.97% 9.91B
35.73x1.65x8.7x2.13% 8.77B
29.67x3.96x17.58x0.38% 7.54B
Average 21.81x 2.39x 11.43x 2.58% 21.71B
Weighted average by Cap. 19.75x 2.51x 10.73x 2.79%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sasol Limited

Historical PBR trend

Valuation ratios - PBR - Sasol Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sasol Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sasol Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Sasol Limited