|
End-of-day quote
Johannesburg S.E.
2026-10-23
|
5-day change | 1st Jan Change | ||
| 81.90 ZAR | -0.01% |
|
+0.95% | -22.37% |
| 09-07 | AVI Limited, 2026 Earnings Call, Sep 07, 2026 | |
| 09-07 | AVI Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
Company Valuation: AVI Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 21,659 | 22,654 | 31,274 | 31,152 | 33,391 | 27,466 | - | - |
| Change | - | 4.59% | 38.05% | -0.39% | 7.19% | -17.74% | - | - |
| Enterprise Value (EV) 1 | 23,336 | 24,404 | 32,693 | 33,416 | 35,060 | 29,639 | 29,231 | 28,759 |
| Change | - | 4.58% | 33.97% | 2.21% | 4.92% | -15.46% | -1.38% | -1.61% |
| P/E | 12.4x | 12.3x | 14x | 13.1x | 13.2x | 10.1x | 9.49x | 8.86x |
| PBR | 4.53x | 4.4x | - | 5.93x | 5.75x | 5.53x | 5.14x | 4.78x |
| PEG | - | 2.6x | 0.6x | 1.94x | 2.44x | 1.48x | 1.52x | 1.25x |
| Capitalization / Revenue | 1.56x | 1.52x | 1.97x | 1.94x | 2.06x | 1.62x | 1.54x | 1.46x |
| EV / Revenue | 1.69x | 1.64x | 2.06x | 2.09x | 2.16x | 1.75x | 1.64x | 1.52x |
| EV / EBITDA | 7.54x | 7.44x | 8.49x | 8.05x | 8.1x | 6.67x | 6.25x | 5.82x |
| EV / EBIT | 9.19x | 8.99x | 9.89x | 9.38x | 9.42x | 7.36x | 6.79x | 6.69x |
| EV / FCF | 11.7x | 14.4x | - | 14.9x | 12.1x | 10.4x | 10x | 9.21x |
| FCF Yield | 8.55% | 6.94% | - | 6.72% | 8.25% | 9.58% | 10% | 10.9% |
| Dividend per Share 2 | 4.62 | 4.82 | 5.9 | 6.26 | 4.18 | 6.901 | 7.319 | 8.436 |
| Rate of return | 7.03% | 7.08% | 6.24% | 6.65% | 4.16% | 8.43% | 8.94% | 10.3% |
| EPS 2 | 5.288 | 5.538 | 6.755 | 7.212 | 7.602 | 8.119 | 8.628 | 9.242 |
| Distribution rate | 87.4% | 87% | 87.3% | 86.8% | 55% | 85% | 84.8% | 91.3% |
| Net sales 1 | 13,845 | 14,920 | 15,862 | 16,022 | 16,240 | 16,955 | 17,877 | 18,868 |
| EBITDA 1 | 3,094 | 3,282 | 3,852 | 4,149 | 4,329 | 4,446 | 4,676 | 4,938 |
| EBIT 1 | 2,540 | 2,715 | 3,305 | 3,562 | 3,720 | 4,028 | 4,302 | 4,298 |
| Net income | 1,751 | 1,837 | 2,258 | - | - | - | - | - |
| Net Debt 1 | 1,676 | 1,750 | 1,419 | 2,263 | 1,669 | 2,173 | 1,764 | 1,292 |
| Reference price 2 | 65.72 | 68.09 | 94.59 | 94.13 | 100.53 | 81.90 | 81.90 | 81.90 |
| Nbr of stocks (in thousands) | 329,572 | 332,707 | 330,624 | 330,950 | 332,152 | 335,365 | - | - |
| Announcement Date | 9/5/22 | 9/4/23 | 9/9/24 | 9/8/25 | 9/7/26 | - | - | - |
1ZAR in Million2ZAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.09x | 1.75x | 6.67x | 8.43% | 1.65B | |
| 21.86x | 2.95x | 14.5x | 3.75% | 261B | |
| 19.85x | 2.54x | 15.12x | 3.22% | 81.43B | |
| 16.72x | 1.73x | 9.84x | 3.75% | 44.84B | |
| 14.82x | 0.53x | 9.51x | 2.6% | 38.62B | |
| 20.53x | 3.13x | 12.73x | 3.4% | 34.09B | |
| 34.67x | 3x | 17.5x | 1.07% | 30.83B | |
| -8.74x | 1.88x | 9.42x | 6.47% | 29.41B | |
| 26.06x | 5.42x | 17.27x | 3.22% | 29.7B | |
| 17.57x | 1.69x | 11.92x | 4.85% | 26.73B | |
| Average | 17.34x | 2.46x | 12.45x | 4.08% | 57.83B | |
| Weighted average by Cap. | 19.74x | 2.66x | 13.69x | 3.61% |
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
- Stock Market
- Stocks
- AVI Stock
- Valuation AVI Limited
Select your edition
All financial news and data tailored to specific country editions
