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 49,236 102,399 147,599 - -
Change - -36.71% -40.67% -43.06% 107.98% 44.14% - -
Enterprise Value (EV) 1 307,941 232,415 176,236 128,858 170,179 190,327 181,200 170,008
Change - -24.53% -24.17% -26.88% 32.07% 11.84% -4.8% -6.18%
P/E 5.96x 17.9x -1.97x 7.47x 8.63x 4.68x 6.92x 8.57x
PBR 1.25x 0.76x 0.63x 0.34x 0.64x 0.81x 0.74x 0.68x
PEG - -0.2x 0x -0x 0.1x 0x -0.2x -0.4x
Capitalization / Revenue 0.84x 0.5x 0.31x 0.2x 0.38x 0.52x 0.56x 0.52x
EV / Revenue 1.12x 0.8x 0.64x 0.52x 0.63x 0.67x 0.69x 0.6x
EV / EBITDA 4.29x 3.51x 2.76x 2.46x 2.8x 2.85x 3.54x 3.13x
EV / EBIT 5.98x 4.2x 3.66x 3.35x 3.96x 3.7x 4.18x 4.47x
EV / FCF 17.6x 12x 24.6x 10.3x 13.9x 7.16x 11.7x -48.4x
FCF Yield 5.69% 8.33% 4.07% 9.75% 7.19% 14% 8.52% -2.07%
Dividend per Share 2 14.7 17 2 - - 10.72 7.48 7.61
Rate of return 3.96% 7.29% 1.45% - - 4.6% 3.21% 3.26%
EPS 2 62.34 13.02 -69.94 10.54 18.73 49.85 33.72 27.23
Distribution rate 23.6% 131% -2.86% - - 21.5% 22.2% 27.9%
Net sales 1 275,738 289,696 275,111 249,096 272,118 284,432 263,354 281,519
EBITDA 1 71,843 66,305 63,753 52,466 60,705 66,846 51,198 54,336
EBIT 1 51,514 55,400 48,109 38,464 43,010 51,505 43,368 38,047
Net income 1 38,956 8,799 -44,271 6,767 12,149 35,405 22,661 9,986
Net Debt 1 77,670 86,677 89,772 79,622 67,780 42,728 33,602 22,409
Reference price 2 371.68 233.26 138.10 78.76 161.66 233.30 233.30 233.30
Nbr of stocks (in thousands) 621,707 626,698 626,698 626,698 635,410 635,410 - -
Announcement Date 8/23/22 A 8/22/23 A 8/20/24 A 8/25/25 A 8/31/26 A - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.68x0.67x2.85x4.6% 9.15B
18.98x3.35x9.5x2.09% 69.48B
12.24x0.93x7.75x4.4% 51.79B
55.83x8.95x38.11x0.98% 16.69B
12.51x0.84x5.87x2.91% 13.6B
12.13x0.73x4.85x2.83% 10.23B
15.79x0.71x7.75x3.12% 10.16B
37.53x1.71x9.02x2.02% 9.51B
30.85x4.23x18.09x0.37% 7.7B
19.02x3.54x11.46x2.82% 6.85B
Average 21.96x 2.57x 11.52x 2.61% 20.52B
Weighted average by Cap. 20.02x 2.61x 10.90x 2.79%

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

  1. Stock Market
  2. Stocks
  3. SOL Stock
  4. Valuation Sasol Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!