Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.3x - 0.3x | 0.3x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | R3.31 - R3.65 | R3.48 |
| Upside | 38.9% - 53.5% | 46.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| The Bidvest Group Limited | - | JSE:BVT |
| Reunert Limited | - | JSE:RLO |
| Hosken Consolidated Investments Limited | - | JSE:HCI |
| SCOA Nigeria Plc | - | NGSE:SCOA |
| Nisshinbo Holdings Inc. | 310,500.0% | TSE:3105 |
| KAP Limited | - | JSE:KAP |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| BVT | RLO | HCI | SCOA | 3105 | KAP | |||
| JSE:BVT | JSE:RLO | JSE:HCI | NGSE:SCOA | TSE:3105 | JSE:KAP | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 10.0% | 6.2% | -1.1% | 6.5% | -0.6% | 2.6% | ||
| 3Y CAGR | 11.6% | 14.7% | 19.0% | -29.6% | -1.0% | 6.7% | ||
| Latest Twelve Months | 6.1% | 4.8% | -0.5% | -46.9% | -8.6% | 0.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.4% | 6.1% | -1.4% | -1.5% | 1.6% | 1.3% | ||
| Prior Fiscal Year | 5.2% | 6.7% | 14.0% | 0.7% | -3.7% | 1.8% | ||
| Latest Fiscal Year | 5.2% | 7.2% | 2.7% | 2.1% | 2.1% | 3.8% | ||
| Latest Twelve Months | 5.0% | 7.2% | 3.8% | 2.1% | 2.1% | 3.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.7x | 4.8x | 5.2x | -27.8x | 4.9x | 4.8x | ||
| Price / LTM Sales | 0.6x | 0.6x | 0.4x | 0.5x | 0.3x | 0.2x | ||
| LTM P/E Ratio | 11.6x | 8.3x | 11.1x | 24.7x | 12.5x | 6.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.5x | 0.6x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) LTM Sales | 29,389 | 29,389 | 29,389 | |||||
| (=) Equity Value | 8,487 | 8,934 | 9,381 | |||||
| (/) Shares Outstanding | 2,501.0 | 2,501.0 | 2,501.0 | |||||
| Implied Value Range | 3.39 | 3.57 | 3.75 | |||||
| FX Rate: ZAR/ZAR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.39 | 3.57 | 3.75 | 2.38 | ||||
| Upside / (Downside) | 42.6% | 50.1% | 57.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BVT | RLO | HCI | SCOA | 3105 | KAP | |
| Value of Common Equity | 73,256 | 8,579 | 10,028 | 2,905 | 128,672 | 5,952 | |
| (/) Shares Outstanding | 339.9 | 157.1 | 80.9 | 649.8 | 156.1 | 2,501.0 | |
| Implied Stock Price | 215.53 | 54.60 | 124.00 | 4.47 | 824.20 | 2.38 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 215.53 | 54.60 | 124.00 | 4.47 | 824.20 | 2.38 | |
| Trading Currency | ZAR | ZAR | ZAR | NGN | JPY | ZAR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |