Company Valuation: Datatec Limited

Data adjusted to current consolidation scope
Fiscal Period: February 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 514.6 410.8 476.3 595.2 1,125 1,163 - -
Change - -20.17% 15.93% 24.96% 88.98% 3.37% - -
Enterprise Value (EV) 1 514.6 517.4 599.4 647.3 1,125 1,573 1,500 1,415
Change - 0.54% 15.84% 7.99% 73.77% 39.88% -4.63% -5.69%
P/E - 5.02x 10.7x 10.3x - - - -
PBR - - - - - - - -
PEG - - -0.2x 0.4x - - - -
Capitalization / Revenue 0.11x 0.08x 0.09x 0.16x 0.31x 0.31x 0.29x 0.28x
EV / Revenue 0.11x 0.1x 0.11x 0.18x 0.31x 0.41x 0.38x 0.34x
EV / EBITDA - 2.87x 3.38x 2.92x 4.18x 5.18x 4.59x 4.05x
EV / EBIT - 4.8x 5.15x 4.06x - 5.8x 5.06x 4.41x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.3918 0.7521 0.07 0.11 0.24 0.26 0.29 0.31
Rate of return 16.5% 40.6% 3.34% 4.29% 4.95% 5.26% 5.86% 6.27%
EPS 2 - 0.369 0.197 0.249 - - - -
Distribution rate - 204% 35.5% 44.2% - - - -
Net sales 1 4,637 5,143 5,458 3,640 3,670 3,804 3,958 4,118
EBITDA 1 - 180.2 177.6 221.3 269.1 303.8 326.6 349.1
EBIT 1 - 107.8 116.4 159.2 - 271.4 296.4 320.7
Net income 1 - 80.33 45.8 59.18 - 97.89 100.5 115.6
Net Debt 1 - 106.6 123.1 52.1 - 410.6 337.7 252.3
Reference price 2 2.372 1.854 2.098 2.565 4.845 4.947 4.947 4.947
Nbr of stocks (in thousands) 216,958 221,590 227,000 232,000 232,146 235,036 - -
Announcement Date 5/24/22 5/23/23 5/27/24 5/27/25 5/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.16x3.48x12.12x3.16% 202B
-93.89x14.84x85.94x-.--% 92.91B
10.88x1.2x6.29x4.42% 89.95B
14.62x2.66x10.06x5.62% 84.7B
20.17x5.27x12.97x2.84% 59.85B
13.61x1.98x8.38x5.73% 43.77B
17.31x2.21x10.6x5.02% 35.71B
18.74x1.51x9.48x1.58% 34.75B
19.59x1.45x9.18x1.01% 34.43B
Average 4.69x 3.85x 18.34x 3.26% 75.32B
Weighted average by Cap. 2.23x 4.42x 20.68x 3.25%

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