Valuation KAP Limited

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 2026-07-22			5-day change	1st Jan Change
2.660 ^ZAR	-3.27%		-1.48%	+38.54%

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	6,671	-	-
Change	-	4.05%	-38.51%	6.28%	-27.87%	30.12%	-	-
Enterprise Value (EV) ¹	17,031	18,336	14,715	15,485	13,182	14,791	13,121	11,932
Change	-	7.66%	-19.75%	5.23%	-14.87%	12.21%	-11.29%	-9.06%
P/E	10.8x	6.27x	16.2x	6.6x	513x	6.58x	5.96x	4.97x
PBR	1.03x	0.94x	0.59x	0.57x	0.41x	0.46x	0.42x	0.38x
PEG	-	0.1x	-0.2x	0x	-5.2x	0x	0.6x	0.2x
Capitalization / Revenue	0.44x	0.39x	0.23x	0.24x	0.17x	0.23x	0.21x	0.2x
EV / Revenue	0.71x	0.66x	0.5x	0.53x	0.45x	0.5x	0.41x	0.35x
EV / EBITDA	4.98x	4.22x	3.81x	4.19x	3.85x	3.72x	3.1x	2.67x
EV / EBIT	8.1x	6.25x	6.22x	6.88x	6.81x	5.95x	5.06x	4.11x
EV / FCF	10.2x	16.9x	39.9x	-39.3x	8.23x	12x	5.86x	5.77x
FCF Yield	9.79%	5.93%	2.51%	-2.54%	12.1%	8.34%	17.1%	17.3%
Dividend per Share ²	0.15	0.29	-	-	-	-	0.095	0.215
Rate of return	3.63%	6.59%	-	-	-	-	3.57%	8.08%
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	2.660	2.660	2.660
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.($)
KAP LIMITED	6.58x	0.5x	3.72x	-.--%	407M
BERKSHIRE HATHAWAY INC.	23.75x	-	-	-.--%	1,055B
HITACHI, LTD.	23.68x	1.9x	11.81x	1.23%	132B
3M COMPANY	22.9x	3.8x	13.13x	1.8%	88.06B
MITSUBISHI HEAVY INDUSTRIES, LTD.	31.27x	2.21x	16.42x	0.77%	80.19B
ILLINOIS TOOL WORKS INC.	24.14x	5.24x	17.85x	2.39%	78.81B
HONEYWELL INTERNATIONAL INC.	32.85x	4.1x	17.82x	3.37%	73.82B
MITSUBISHI ELECTRIC CORPORATION	23.06x	1.77x	12.95x	1.18%	70.64B
DSM-FIRMENICH	38.82x	2.65x	13.68x	2.96%	23.98B
Average	25.23x	2.77x	13.42x	1.52%	178.1B
Weighted average by Cap.	24.70x	3.04x	14.60x	0.61%