Valuation KAP Limited BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 16:44:19 2026-07-14 EDT			5-day change	1st Jan Change
0.1500 ^EUR	0.00%		+2.74%	+76.47%

06-22	Kap Limited Announces Committee Changes, Effective July 1, 2026	CI
06-12	KAP Limited Provides Earnings Guidance for the 11 Months of the 2026 Financial Year Up to 31 May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,454	10,877	6,688	7,108	5,127	7,098	-	-
Change	-	4.05%	-38.51%	6.28%	-27.87%	38.44%	-	-
Enterprise Value (EV) ¹	17,031	18,336	14,715	15,485	13,182	14,583	13,840	12,773
Change	-	7.66%	-19.75%	5.23%	-14.87%	10.62%	-5.1%	-7.71%
P/E	10.8x	6.27x	16.2x	6.6x	513x	6.35x	6.35x	5.25x
PBR	1.03x	0.94x	0.59x	0.57x	0.41x	0.52x	0.52x	0.52x
PEG	-	0.1x	-0.2x	0x	-5.2x	0x	-	0.3x
Capitalization / Revenue	0.44x	0.39x	0.23x	0.24x	0.17x	0.24x	0.23x	0.21x
EV / Revenue	0.71x	0.66x	0.5x	0.53x	0.45x	0.49x	0.44x	0.38x
EV / EBITDA	4.98x	4.22x	3.81x	4.19x	3.85x	3.87x	3.31x	2.89x
EV / EBIT	8.1x	6.25x	6.22x	6.88x	6.81x	6.21x	5.38x	4.41x
EV / FCF	10.2x	16.9x	39.9x	-39.3x	8.23x	9.59x	7.79x	6.36x
FCF Yield	9.79%	5.93%	2.51%	-2.54%	12.1%	10.4%	12.8%	15.7%
Dividend per Share ²	0.15	0.29	-	-	-	-	0.095	0.21
Rate of return	3.63%	6.59%	-	-	-	-	3.48%	7.69%
EPS ²	0.383	0.702	0.167	0.432	0.004	0.43	0.43	0.52
Distribution rate	39.2%	41.3%	-	-	-	-	22.1%	40.4%
Net sales ¹	23,956	27,979	29,628	29,062	29,615	29,722	31,478	33,382
EBITDA ¹	3,419	4,340	3,864	3,694	3,422	3,772	4,178	4,421
EBIT ¹	2,102	2,936	2,367	2,250	1,937	2,347	2,574	2,894
Net income ¹	991	1,746	414	1,090	10	1,084	1,081	1,312
Net Debt ¹	6,577	7,459	8,027	8,377	8,055	7,485	6,742	5,675
Reference price ²	4.130	4.400	2.700	2.850	2.050	2.730	2.730	2.730
Nbr of stocks (in thousands)	2,531,201	2,472,000	2,477,094	2,494,000	2,501,000	2,508,000	-	-
Announcement Date	8/20/21	8/24/22	8/30/23	8/30/24	8/28/25	-	-	-

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.($)
BERKSHIRE HATHAWAY INC.	24.14x	-	-	-.--%	1,071B
HITACHI, LTD.	23.2x	1.86x	11.59x	1.26%	130B
3M COMPANY	20.39x	3.63x	12.43x	2.04%	82.25B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.2x	2.13x	15.82x	0.8%	77.8B
ILLINOIS TOOL WORKS INC.	23.93x	5.2x	17.71x	2.42%	78.11B
MITSUBISHI ELECTRIC CORPORATION	23.02x	1.77x	12.92x	1.18%	71.21B
HONEYWELL INTERNATIONAL INC.	31.65x	3.97x	17.49x	3.58%	70.41B
DSM-FIRMENICH	38.25x	2.61x	13.49x	3.01%	23.61B
Average	26.85x	3.02x	14.49x	1.78%	200.64B
Weighted average by Cap.	24.64x	2.96x	14.27x	0.62%