Company Valuation: PPC Ltd

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 5,025 7,016 9,101 11,864 - -
Change - 39.62% 29.72% 30.36% - -
Enterprise Value (EV) 1 5,025 6,646 8,562 12,229 11,968 11,068
Change - 32.26% 28.83% 42.83% -2.13% -7.52%
P/E - 14.4x 10.6x 12.5x 10.2x 9x
PBR - 1.17x 1.42x 1.68x 1.53x 1.42x
PEG - - 0.1x 1.2x 0.5x 0.7x
Capitalization / Revenue 0.5x 0.71x 0.89x 1.15x 1.07x 1.01x
EV / Revenue 0.5x 0.67x 0.83x 1.19x 1.08x 0.94x
EV / EBITDA - 4.17x 4.12x 5.89x 4.61x 3.92x
EV / EBIT - 8.13x 5.81x 14.4x 11.2x 8.69x
EV / FCF - 6.41x 14.8x 8.32x 7.57x 5.27x
FCF Yield - 15.6% 6.75% 12% 13.2% 19%
Dividend per Share 2 - 0.176 0.302 0.34 0.42 0.48
Rate of return - 3.83% 5.08% 4.39% 5.43% 6.2%
EPS 2 - 0.32 0.56 0.62 0.76 0.86
Distribution rate - 55% 53.9% 54.8% 55.3% 55.8%
Net sales 1 10,058 9,871 10,255 10,281 11,079 11,737
EBITDA 1 - 1,593 2,079 2,077 2,595 2,823
EBIT 1 - 817 1,473 848 1,065 1,273
Net income 1 - 466 830 906 1,116 1,267
Net Debt 1 - -370 -539 365 104 -796
Reference price 2 3.300 4.600 5.940 7.740 7.740 7.740
Nbr of stocks (in thousands) 1,522,707 1,525,210 1,532,194 1,532,821 - -
Announcement Date 5/30/24 A 6/9/25 A 6/6/26 A - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.64x2.56x10.12x2.75% 45.79B
25.32x3.41x12.04x-.--% 15.47B
12.64x3.42x6.98x5.89% 13.03B
13.6x0.59x2.74x4.59% 12.68B
42.35x3.2x15.47x0.71% 8.27B
8.32x1.2x4.68x1.99% 7.75B
22x7.23x13.43x4.38% 7.57B
13.47x1.46x5.48x3.02% 6.33B
26.29x1.38x6.74x2.13% 5.76B
Average 20.29x 2.72x 8.63x 2.83% 13.63B
Weighted average by Cap. 19.57x 2.69x 9.09x 2.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!