|
End-of-day quote
Johannesburg S.E.
2026-08-14
|
5-day change | 1st Jan Change | ||
| 99.04 ZAR | -0.17% |
|
-1.97% | +9.13% |
| 08-06 | CORRECT (Aug 5): Shawbrook reiterates guidance after "strong 1st half" | AN |
| 08-05 | Shawbrook reiterates guidance after "strong first half" | AN |
Company Valuation: FirstRand Limited
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 | 551,213 | - | - |
| Change | - | 16.32% | 9.83% | 12.22% | -1.75% | 30.18% | - | - |
| Enterprise Value (EV) | 300,612 | 349,672 | 384,032 | 430,958 | 423,437 | 551,213 | 551,213 | 551,213 |
| Change | - | 16.32% | 9.83% | 12.22% | -1.75% | 30.18% | 0% | 0% |
| P/E | 11.2x | 10.7x | 10.6x | 11.3x | 10.1x | 13.6x | 10.9x | 9.56x |
| PBR | 1.84x | 1.98x | 2.13x | 2.2x | 1.95x | 2.41x | 2.18x | 1.99x |
| PEG | - | 0.5x | 1x | 2.24x | 1.03x | -5.84x | 0.5x | 0.7x |
| Capitalization / Revenue | 2.78x | 3.05x | 2.91x | 3.1x | 2.89x | 3.47x | 3.31x | 3.05x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.47x | 3.31x | 3.05x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | - | - | 0x | 6.91x | 6.34x | 5.74x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.63 | 3.42 | 3.84 | 4.15 | 4.66 | 4.894 | 5.892 | 6.528 |
| Rate of return | 4.91% | 5.48% | 5.61% | 5.4% | 6.16% | 4.94% | 5.95% | 6.59% |
| EPS 2 | 4.769 | 5.843 | 6.487 | 6.814 | 7.479 | 7.305 | 9.051 | 10.36 |
| Distribution rate | 55.1% | 58.5% | 59.2% | 60.9% | 62.3% | 67% | 65.1% | 63% |
| Net sales 1 | 108,059 | 114,712 | 131,986 | 138,978 | 146,753 | 158,733 | 166,378 | 180,775 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 50,633 | 53,761 | - | - | 70,755 | 79,800 | 86,961 | 95,989 |
| Net income 1 | 26,743 | 33,599 | 36,366 | 38,191 | 41,876 | 42,040 | 55,816 | 60,931 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 53.59 | 62.37 | 68.50 | 76.90 | 75.69 | 99.04 | 99.04 | 99.04 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.56x | - | - | 4.94% | 34.06B | |
| 14.36x | - | - | 1.74% | 964B | |
| 13.78x | - | - | 1.85% | 451B | |
| 5.97x | - | - | 5.19% | 381B | |
| 12.66x | - | - | 4.12% | 355B | |
| 18.93x | - | - | 2.26% | 301B | |
| 5.7x | - | - | 5.35% | 300B | |
| 12.16x | - | - | 2.15% | 269B | |
| 6x | - | - | 5.24% | 264B | |
| 14.94x | - | - | 2.65% | 261B | |
| Average | 11.80x | 3.55% | 358.04B | |||
| Weighted average by Cap. | 12.13x | 3.09% |
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
- FSR Stock
- Valuation FirstRand Limited
Select your edition
All financial news and data tailored to specific country editions
