Valuation FirstRand Limited OTC Markets

Stocks

Delayed OTC Markets Other stock markets 09:48:56 2026-06-09 EDT			5-day change	1st Jan Change
5.600 ^USD	-3.95%		0.00%	+8.74%

06-11	South Africa banks chase underserved mid-sized businesses to drive growth	RE
05-26	FTSE 100 rises as Kingfisher backs outlook	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	300,612	349,672	384,032	430,958	423,437	543,755	-	-
Change	-	16.32%	9.83%	12.22%	-1.75%	28.41%	-	-
Enterprise Value (EV)	300,612	349,672	384,032	430,958	423,437	543,755	543,755	543,755
Change	-	16.32%	9.83%	12.22%	-1.75%	28.41%	0%	0%
P/E	11.2x	10.7x	10.6x	11.3x	10.1x	13x	10.2x	9.21x
PBR	1.84x	1.98x	2.13x	2.2x	1.95x	2.38x	2.15x	1.96x
PEG	-	0.5x	1x	2.24x	1.03x	21.9x	0.4x	0.8x
Capitalization / Revenue	2.78x	3.05x	2.91x	3.1x	2.89x	3.38x	3.15x	2.92x
EV / Revenue	0x	0x	0x	0x	0x	3.38x	3.15x	2.92x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	-	0x	6.95x	6.42x	5.66x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.63	3.42	3.84	4.15	4.66	4.94	5.894	6.476
Rate of return	4.91%	5.48%	5.61%	5.4%	6.16%	5.06%	6.03%	6.63%
EPS ²	4.769	5.843	6.487	6.814	7.479	7.523	9.561	10.61
Distribution rate	55.1%	58.5%	59.2%	60.9%	62.3%	65.7%	61.6%	61%
Net sales ¹	108,059	114,712	131,986	138,978	146,753	160,652	172,587	186,087
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	50,633	53,761	-	-	70,755	78,272	84,653	95,989
Net income ¹	26,743	33,599	36,366	38,191	41,876	42,917	56,596	61,959
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	53.59	62.37	68.50	76.90	75.69	97.70	97.70	97.70
Nbr of stocks (in thousands)	5,609,488	5,606,414	5,606,303	5,604,137	5,594,358	5,565,559	-	-
Announcement Date	9/16/21	9/15/22	9/14/23	9/12/24	9/11/25	-	-	-

¹ZAR in Million²ZAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JPMORGAN CHASE & CO.	14.93x	-	-	1.89%	894B
BANK OF AMERICA CORPORATION	12.64x	-	-	2.09%	401B
HSBC HOLDINGS PLC	11.89x	-	-	4.35%	330B
ROYAL BANK OF CANADA	17.83x	-	-	2.39%	281B
WELLS FARGO & COMPANY	11.98x	-	-	2.24%	256B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	16.72x	-	-	2.31%	230B
THE TORONTO-DOMINION BANK	17.89x	-	-	2.63%	197B
BANCO SANTANDER, S.A.	11.23x	-	-	2.29%	198B
COMMONWEALTH BANK OF AUSTRALIA	25.48x	-	-	3.07%	194B
Average	15.62x			2.58%	331.2B
Weighted average by Cap.	15.08x			2.45%