Company Valuation: Proplastics Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6.541 23.06 26.31 489.5 2,980 2,816
Change - 252.49% 14.1% 1,760.73% 508.86% -5.5%
Enterprise Value (EV) 1 -20.11 -40.63 -748.6 489.1 2,982 2,817
Change - -102.01% -1,742.31% 165.34% 509.65% -5.52%
P/E 0.08x 0.1x 0.24x 943x 2,495x 2,047x
PBR 0.01x 0.01x 0x 36.3x 217x 170x
PEG - 0x -0x -9.5x 19x 134.5x
Capitalization / Revenue 0.01x 0.01x 0x 23x 145x 124x
EV / Revenue -0.02x -0.01x -0.06x 23x 145x 124x
EV / EBITDA -0.2x -0.08x -0.43x 205x 1,049x 836x
EV / EBIT -0.49x -0.11x -0.58x 329x 1,602x 1,241x
EV / FCF 0.36x -1.67x -0.42x -1,913x -1,528x 2,153x
FCF Yield 277% -59.7% -237% -0.05% -0.07% 0.05%
Dividend per Share 3 0.205 0.38 - 0.0011 0.0012 0.002
Rate of return 768% 423% - 0.06% 0.01% 0.02%
EPS 3 0.3227 0.8949 0.4202 0.002 0.0046 0.0053
Distribution rate 63.5% 42.5% - 55% 26.1% 37.7%
Net sales 1 1,096 2,773 11,713 21.29 20.6 22.78
EBITDA 1 102.4 532.9 1,726 2.391 2.843 3.369
EBIT 1 40.67 381.7 1,300 1.487 1.861 2.27
Net income 1 83.58 233.5 110.4 0.5199 1.201 1.389
Net Debt 1 -26.66 -63.69 -774.9 -0.3732 1.6 0.8784
Reference price 3 0.027 0.090 0.102 1.885 11.479 10.847
Nbr of stocks (in thousands) 244,993 256,428 257,086 259,645 259,645 259,645
Announcement Date 5/14/21 A 5/6/22 A 4/15/23 A 3/26/24 A 4/8/25 A 3/31/26 A
1USD in Million2ZWL in Million3USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.41B
28.97x5.81x19.82x2.42% 22.2B
25.17x3.84x12.95x0.52% 11.83B
72.82x6.07x37.79x0.28% 4.23B
90.71x1.8x9.87x1.65% 1.96B
15.71x2.04x9.98x6.06% 1.89B
5.88x0.8x4.46x5.77% 1.44B
21.99x2.09x16.38x2.17% 1.16B
46.61x - - 0.68% 1.04B
Average 38.48x 3.21x 15.89x 2.44% 5.35B
Weighted average by Cap. 33.64x 4.72x 18.27x 1.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PROL Stock
  4. Valuation Proplastics Limited