Company Valuation: Brikor Limited

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 138.5 296 139.8 139.8 115.1 90.46
Change - 113.82% -52.78% 0% -17.65% -21.43%
Enterprise Value (EV) 1 136.1 317.6 205.6 172.8 124.8 105.5
Change - 133.34% -35.26% -15.98% -27.74% -15.47%
P/E 11.6x 120x -23.8x 17x -43.5x -9.15x
PBR 1.72x 2.64x 1.31x 1.22x 1.03x 0.87x
PEG - -1.4x 0x -0x 0x -0x
Capitalization / Revenue 0.54x 1.09x 0.45x 0.4x 0.3x 0.28x
EV / Revenue 0.53x 1.16x 0.66x 0.49x 0.33x 0.33x
EV / EBITDA 4.75x 41.1x 8.83x 3.86x 5.43x 10.1x
EV / EBIT 6.52x -105x 24.7x 7.43x 21.9x -56.3x
EV / FCF 5.67x 1,284x 36.6x 7.83x -32.7x 55.5x
FCF Yield 17.6% 0.08% 2.73% 12.8% -3.06% 1.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.019 0.003 -0.007135 0.01 -0.003216 -0.012
Distribution rate - - - - - -
Net sales 1 257.9 272.7 311.7 350.5 380.7 317.7
EBITDA 1 28.63 7.722 23.29 44.74 23 10.42
EBIT 1 20.89 -3.021 8.34 23.26 5.703 -1.875
Net income 1 11.97 2.834 -5.868 8.244 -2.645 -9.89
Net Debt 1 -2.331 21.59 65.83 32.97 9.715 15.07
Reference price 2 0.2200 0.3600 0.1700 0.1700 0.1400 0.1100
Nbr of stocks (in thousands) 629,342 822,342 822,342 822,342 822,342 822,342
Announcement Date 5/31/21 5/31/22 5/31/23 5/31/24 6/19/25 6/17/26
1ZAR in Million2ZAR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.84M
14.43x1.75x8.38x1.87% 55.86B
30.86x5.8x17.12x0.72% 34.1B
33.13x3.43x17.59x0.93% 33.88B
27.01x4.28x14.29x0.87% 31.32B
11.36x1.37x6.37x2.71% 28.54B
22.08x6.87x13.53x1.97% 25.44B
72.43x4.52x69.93x0.32% 22.37B
15.33x1.93x7.74x1.43% 20.45B
9.93x1.1x5.37x1.04% 13.9B
Average 26.28x 3.45x 17.81x 1.32% 26.59B
Weighted average by Cap. 25.52x 3.44x 16.62x 1.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. BIK Stock
  4. Valuation Brikor Limited