Company Valuation: Putprop Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 153.6 133.6 154.8 131.5 131.5 145.4
Change - -13.05% 15.87% -15.07% 0% 10.63%
Enterprise Value (EV) 1 291.2 610.7 603.9 618.9 572.3 529.1
Change - 109.74% -1.12% 2.49% -7.53% -7.55%
P/E 53.3x 5.99x 2.42x 11.8x 3.38x 2.87x
PBR 0.26x 0.22x 0.24x 0.2x 0.19x 0.2x
PEG - 0x 0x -0.1x 0x 0.1x
Capitalization / Revenue 2.31x 1.78x 1.31x 1.02x 0.86x 1.03x
EV / Revenue 4.38x 8.14x 5.1x 4.81x 3.75x 3.75x
EV / EBITDA 8.22x 16.4x 9.41x 9.46x 6.7x 7.81x
EV / EBIT 8.24x 16.4x 9.45x 9.48x 6.73x 7.86x
EV / FCF 45.2x 113x 11.7x 35.8x -6.17x 5.1x
FCF Yield 2.21% 0.89% 8.57% 2.8% -16.2% 19.6%
Dividend per Share 2 0.14 0.15 0.1025 0.1125 0.145 0.155
Rate of return 4% 4.76% 2.81% 3.63% 4.68% 4.52%
EPS 2 0.0657 0.5263 1.51 0.2621 0.9182 1.193
Distribution rate 213% 28.5% 6.79% 42.9% 15.8% 13%
Net sales 1 66.46 75.07 118.5 128.6 152.8 141
EBITDA 1 35.4 37.33 64.14 65.46 85.43 67.74
EBIT 1 35.33 37.14 63.92 65.26 84.98 67.31
Net income 1 2.884 22.71 64.02 11.12 38.94 50.59
Net Debt 1 137.5 477.2 449.1 487.5 440.8 383.7
Reference price 2 3.500 3.150 3.650 3.100 3.100 3.430
Nbr of stocks (in thousands) 43,897 42,409 42,409 42,409 42,409 42,405
Announcement Date 8/19/20 A 9/22/21 A 10/13/22 A 9/15/23 A 8/30/24 A 9/8/25 A
1ZAR in Million2ZAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.36M
23.93x0.97x11.63x-.--% 41.47B
18.36x0.82x6.8x2.5% 18.93B
14.15x0.57x9.42x-.--% 15.65B
16.79x3.43x11.21x5.93% 11.02B
20.69x8.56x16.93x4.64% 10.21B
57.83x2.23x8.82x-.--% 6.92B
35.37x1.27x12.37x0.92% 5.85B
34.72x1.08x8.29x0.34% 4.72B
29.77x11.74x - 1.95% 4.11B
Average 27.96x 3.41x 10.68x 1.81% 11.89B
Weighted average by Cap. 23.98x 2.24x 10.69x 1.47%

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. PPR Stock
  4. Valuation Putprop Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!