Company Valuation: Best Lease SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 71.2 68.2 59.83 58.5 66 80.1 - -
Change - -4.2% -12.28% -2.22% 12.82% 21.36% - -
Enterprise Value (EV) 71.2 68.2 59.83 58.5 66 80.1 80.1 80.1
Change - -4.2% -12.28% -2.22% 12.82% 21.36% 0% 0%
P/E 7.08x 5.62x 4.82x 5.7x - 7.03x 6.68x -
PBR - - - - - - - -
PEG - 0.3x 2.2x -0.3x - - 1.27x -
Capitalization / Revenue 2.85x 2.26x 2.07x 2.13x 1.05x 2.43x 2.32x 2.23x
EV / Revenue 0x 0x 0x 0x 0x 2.43x 2.32x 2.23x
EV / EBITDA - - - - - - - -
EV / EBIT - 0x 0x 0x 0x 5.49x 5.17x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.11 0.1167 - - - 0.15 0.15 -
Rate of return 4.62% 5.12% - - - 5.62% 5.62% -
EPS 2 0.336 0.4057 0.4146 0.342 - 0.38 0.4 -
Distribution rate 32.7% 28.8% - - - 39.5% 37.5% -
Net sales 1 24.96 30.22 28.95 27.45 63.01 33 34.5 36
EBITDA - - - - - - - -
EBIT 1 - 23.28 21.25 19.85 22.21 14.6 15.5 -
Net income 1 10.08 12.17 12.44 10.26 11.01 11.5 12 12.5
Net Debt - - - - - - - -
Reference price 2 2.380 2.280 2.000 1.950 2.200 2.670 2.670 2.670
Nbr of stocks (in thousands) 29,914 29,914 29,914 30,000 30,000 30,000 - -
Announcement Date 3/31/22 3/30/23 3/22/24 4/17/25 4/16/26 - - -
1TND in Million2TND
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6.74x - - 5.86% 26.62M
41.95x4.81x16.26x-.--% 39.36B
26.31x5.21x25.82x0.07% 33.69B
18.81x12.57x24.42x1.06% 27.68B
8.49x1.98x3.73x1.6% 25.96B
31.48x4.34x13.06x-.--% 24.33B
23.87x19x44.86x0.15% 16.86B
11.91x14.22x - 1.12% 13.5B
21.59x - - - 9.53B
Average 21.24x 8.88x 21.36x 1.23% 21.22B
Weighted average by Cap. 25.21x 7.62x 19.99x 0.5%

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. BL Stock
  4. Valuation Best Lease SA