Valuation Hosken Consolidated Investments Limited

Stocks

End-of-day quote Johannesburg S.E. 2026-10-23			5-day change	1st Jan Change
164.91 ^ZAR	-2.04%		+4.38%	+5.71%

09-01	Hosken Consolidated Investments Limited Announces Board Changes, Effective 1 September 2026	CI
07-27	Tranche Update on Hosken Consolidated Investments Limited's Equity Buyback Plan announced on November 27, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,137	9,543	15,680	13,910	10,914	12,005
Change	-	85.77%	64.32%	-11.29%	-21.53%	10%
Enterprise Value (EV) ¹	21,791	23,522	28,603	27,088	21,669	22,589
Change	-	7.95%	21.6%	-5.3%	-20.01%	4.25%
P/E	-5.35x	4.59x	5.16x	21.8x	1.65x	5.16x
PBR	0.42x	0.67x	0.89x	0.73x	0.45x	0.49x
PEG	-	-0x	0.1x	-0.3x	0x	-0.1x
Capitalization / Revenue	0.36x	0.5x	0.68x	0.59x	0.47x	0.5x
EV / Revenue	1.55x	1.23x	1.25x	1.14x	0.92x	0.93x
EV / EBITDA	7.04x	4.67x	5.07x	4.48x	4.2x	4.22x
EV / EBIT	11.6x	6.1x	6.39x	5.61x	5.27x	5.27x
EV / FCF	19x	10.3x	15.3x	16.4x	6.35x	-16.4x
FCF Yield	5.28%	9.67%	6.52%	6.08%	15.8%	-6.09%
Dividend per Share ²	-	-	0.5	1	1.7	2
Rate of return	-	-	0.25%	0.58%	1.26%	1.21%
EPS ²	-11.87	25.68	38.94	7.893	81.72	31.95
Distribution rate	-	-	1.28%	12.7%	2.08%	6.26%
Net sales ¹	14,087	19,130	22,899	23,733	23,437	24,172
EBITDA ¹	3,094	5,034	5,639	6,047	5,163	5,348
EBIT ¹	1,876	3,854	4,477	4,828	4,108	4,286
Net income ¹	-960	2,079	3,207	651.9	6,724	2,538
Net Debt ¹	16,654	13,980	12,923	13,178	10,754	10,583
Reference price ²	63.52	118.00	200.89	172.00	134.96	165.04
Nbr of stocks (in thousands)	80,870	80,870	78,054	80,870	80,870	72,742
Announcement Date	7/27/21	7/29/22	7/31/23	5/24/24	8/1/25	7/28/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HOSKEN CONSOLIDATED INVESTMENTS LIMITED	-	-	-	-	749M
BERKSHIRE HATHAWAY INC.	25.52x	-	-	-.--%	1,161B
HITACHI, LTD.	25.67x	2.07x	12.86x	1.08%	159B
3M COMPANY	22.54x	3.87x	13.13x	1.84%	89.63B
ILLINOIS TOOL WORKS INC.	24.11x	5.16x	17.61x	2.37%	78.53B
MITSUBISHI HEAVY INDUSTRIES, LTD.	26.83x	2.03x	15.34x	0.83%	77.46B
HONEYWELL INTERNATIONAL INC.	9.97x	4.03x	18.26x	2.33%	70.18B
MITSUBISHI ELECTRIC CORPORATION	18.05x	1.45x	10.24x	1.36%	62.27B
DSM-FIRMENICH	53.73x	3.27x	16.76x	2.31%	30.12B
Average	25.80x	3.13x	14.89x	1.52%	192.09B
Weighted average by Cap.	24.97x	3.01x	14.49x	0.52%