Company Valuation: Home Afrika Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 170.2 162.1 129.7 149.9 149.9 543
Change - -4.76% -20% 15.63% 0% 262.16%
Enterprise Value (EV) 1 2,057 2,255 2,175 1,674 1,787 2,245
Change - 9.64% -3.55% -23.05% 6.76% 25.62%
P/E -0.7x -0.56x -2.16x -9.11x 2.83x 12.5x
PBR -0.1x -0.08x -0.06x -0.07x -0.08x -13.1x
PEG - -0x 0x 0.1x -0x -0.7x
Capitalization / Revenue 0.63x 0.46x 0.55x 0.4x 0.19x 1.07x
EV / Revenue 7.64x 6.46x 9.16x 4.44x 2.29x 4.41x
EV / EBITDA -12.8x -285x -134x 171x 7.79x 10.7x
EV / EBIT -12.2x -148x -89.7x 513x 7.99x 11x
EV / FCF -41.9x -26.9x -135x 3.59x -6.47x -1.17x
FCF Yield -2.39% -3.72% -0.74% 27.8% -15.5% -85.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5981 -0.7188 -0.1481 -0.0406 0.1308 0.1069
Distribution rate - - - - - -
Net sales 1 269.1 349.3 237.4 377.2 781.9 508.7
EBITDA 1 -160.4 -7.913 -16.23 9.806 229.4 209.4
EBIT 1 -167.9 -15.23 -24.25 3.263 223.8 204.6
Net income 1 -242.4 -291.3 -60 -16.46 53 43.32
Net Debt 1 1,887 2,093 2,045 1,524 1,637 1,702
Reference price 2 0.420 0.400 0.320 0.370 0.370 1.340
Nbr of stocks (in thousands) 405,255 405,255 405,255 405,255 405,255 405,255
Announcement Date 9/17/21 6/22/22 5/16/23 6/20/24 6/11/25 6/24/26
1KES in Million2KES
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.35M
14.04x4.55x12.24x3.61% 39.96B
5.84x0.8x1.69x8.47% 28.4B
18.17x3.99x16.04x1.35% 28.4B
7.75x1.41x7.76x4.56% 25.9B
13.91x3.09x14.8x2.51% 26B
8.18x0.91x3.3x2.73% 20.93B
10.25x2.01x8.28x4.1% 20.6B
13.28x6.44x16.95x1.64% 19.28B
37.17x13.66x34.38x3.19% 17.94B
Average 14.29x 4.10x 12.83x 3.57% 22.74B
Weighted average by Cap. 13.68x 3.80x 12.15x 3.68%

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. HAFR Stock
  4. Valuation Home Afrika Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!