Valuation KAP Limited

Stocks

End-of-day quote Johannesburg S.E. 2026-08-28			5-day change	1st Jan Change
2.780 ^ZAR	+1.46%		+3.73%	+44.79%

08-14	Kap Limited Provides Consolidated Earnings Guidance for the Year Ended 30 June 2026	CI
06-22	Kap Limited Announces Committee Changes, Effective July 1, 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	6,972	-	-
Change	-	4.05%	-38.51%	6.28%	-27.87%	35.99%	-	-
Enterprise Value (EV) ¹	17,031	18,336	14,715	15,485	13,182	15,092	13,422	12,233
Change	-	7.66%	-19.75%	5.23%	-14.87%	14.49%	-11.07%	-8.86%
P/E	10.8x	6.27x	16.2x	6.6x	513x	6.87x	6.23x	5.2x
PBR	1.03x	0.94x	0.59x	0.57x	0.41x	0.48x	0.44x	0.4x
PEG	-	0.1x	-0.2x	0x	-5.2x	0x	0.6x	0.3x
Capitalization / Revenue	0.44x	0.39x	0.23x	0.24x	0.17x	0.24x	0.22x	0.21x
EV / Revenue	0.71x	0.66x	0.5x	0.53x	0.45x	0.51x	0.42x	0.36x
EV / EBITDA	4.98x	4.22x	3.81x	4.19x	3.85x	3.8x	3.17x	2.74x
EV / EBIT	8.1x	6.25x	6.22x	6.88x	6.81x	6.07x	5.18x	4.21x
EV / FCF	10.2x	16.9x	39.9x	-39.3x	8.23x	12.2x	5.99x	5.91x
FCF Yield	9.79%	5.93%	2.51%	-2.54%	12.1%	8.18%	16.7%	16.9%
Dividend per Share ²	0.15	0.29	-	-	-	-	0.095	0.215
Rate of return	3.63%	6.59%	-	-	-	-	3.42%	7.73%
EPS ²	0.383	0.702	0.167	0.432	0.004	0.4045	0.446	0.535
Distribution rate	39.2%	41.3%	-	-	-	-	21.3%	40.2%
Net sales ¹	23,956	27,979	29,628	29,062	29,615	29,578	31,786	33,716
EBITDA ¹	3,419	4,340	3,864	3,694	3,422	3,976	4,235	4,470
EBIT ¹	2,102	2,936	2,367	2,250	1,937	2,488	2,592	2,906
Net income ¹	991	1,746	414	1,090	10	996	1,123	1,355
Net Debt ¹	6,577	7,459	8,027	8,377	8,055	8,120	6,450	5,261
Reference price ²	4.130	4.400	2.700	2.850	2.050	2.780	2.780	2.780
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KAP LIMITED	6.87x	0.51x	3.8x	-.--%	433M
BERKSHIRE HATHAWAY INC.	20.53x	-	-	-.--%	1,081B
HITACHI, LTD.	26.1x	2.12x	13.05x	1.07%	156B
3M COMPANY	23.6x	3.89x	13.35x	1.82%	89.91B
MITSUBISHI HEAVY INDUSTRIES, LTD.	31.31x	2.38x	17.97x	0.75%	84.56B
ILLINOIS TOOL WORKS INC.	24.47x	5.24x	17.88x	2.31%	79.77B
MITSUBISHI ELECTRIC CORPORATION	21.69x	1.73x	12.36x	1.15%	72.27B
HONEYWELL INTERNATIONAL INC.	31.34x	3.91x	18x	2.64%	68.91B
DSM-FIRMENICH	47.52x	2.91x	14.98x	2.63%	27.32B
Average	25.94x	2.84x	13.92x	1.38%	184.45B
Weighted average by Cap.	22.89x	3.06x	15.07x	0.55%