Company Valuation: Sasol Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 134,821 230,271 145,738 86,464 49,236 117,195 - -
Change - 70.8% -36.71% -40.67% -43.06% 138.03% - -
Enterprise Value (EV) 1 224,907 307,941 232,415 176,236 128,858 184,211 170,511 160,222
Change - 36.92% -24.53% -24.17% -26.88% 42.96% -7.44% -6.03%
P/E 15x 5.96x 17.9x -1.97x 7.47x 5.27x 4.88x 6.08x
PBR 0.94x 1.25x 0.76x 0.63x 0.34x 0.69x 0.61x 0.57x
PEG - 0x -0.2x 0x -0x 0x 0.6x -0.3x
Capitalization / Revenue 0.67x 0.84x 0.5x 0.31x 0.2x 0.43x 0.44x 0.44x
EV / Revenue 1.11x 1.12x 0.8x 0.64x 0.52x 0.68x 0.64x 0.6x
EV / EBITDA 4.64x 4.29x 3.51x 2.76x 2.46x 3.2x 3.27x 3.4x
EV / EBIT 7.02x 5.98x 4.2x 3.66x 3.35x 4.1x 3.99x 3.72x
EV / FCF 14.2x 17.6x 12x 24.6x 10.3x 10.3x 9.69x 14.8x
FCF Yield 7.07% 5.69% 8.33% 4.07% 9.75% 9.73% 10.3% 6.76%
Dividend per Share 2 - 14.7 17 2 - - 6.743 6.521
Rate of return - 3.96% 7.29% 1.45% - - 3.64% 3.52%
EPS 2 14.57 62.34 13.02 -69.94 10.54 35.12 37.95 30.47
Distribution rate - 23.6% 131% -2.86% - - 17.8% 21.4%
Net sales 1 201,910 275,738 289,696 275,111 249,096 270,951 266,178 265,105
EBITDA 1 48,420 71,843 66,305 63,753 52,466 57,533 52,159 47,157
EBIT 1 32,045 51,514 55,400 48,109 38,464 44,905 42,685 43,103
Net income 1 9,032 38,956 8,799 -44,271 6,767 17,675 32,745 23,042
Net Debt 1 90,086 77,670 86,677 89,772 79,622 67,017 53,316 43,027
Reference price 2 218.01 371.68 233.26 138.10 78.76 185.14 185.14 185.14
Nbr of stocks (in thousands) 620,274 621,707 626,698 626,698 626,698 635,410 - -
Announcement Date 8/16/21 A 8/23/22 A 8/22/23 A 8/20/24 A 8/25/25 A - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.27x0.68x3.2x-.--% 7.34B
19.76x3.53x9.97x2.01% 70.11B
13.1x0.93x7.75x4.41% 51.92B
58.84x9.45x40.23x0.93% 17.63B
13.24x0.87x6.17x2.76% 13.81B
15.72x0.72x7.77x3.12% 10.23B
13.1x0.73x4.99x2.82% 9.69B
37.25x1.7x8.98x2.06% 9.45B
31.96x4.36x18.68x0.36% 7.98B
20.41x3.75x12.18x2.65% 6.86B
Average 22.87x 2.67x 11.99x 2.11% 20.5B
Weighted average by Cap. 21.26x 2.78x 11.53x 2.56%

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