Valuation KAP Limited

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 2026-07-28			5-day change	1st Jan Change
2.590 ^ZAR	-1.52%		-5.82%	+34.90%

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	6,496	-	-
Change	-	4.05%	-38.51%	6.28%	-27.87%	26.7%	-	-
Enterprise Value (EV) ¹	17,031	18,336	14,715	15,485	13,182	14,616	12,946	11,757
Change	-	7.66%	-19.75%	5.23%	-14.87%	10.88%	-11.43%	-9.18%
P/E	10.8x	6.27x	16.2x	6.6x	513x	6.4x	5.81x	4.84x
PBR	1.03x	0.94x	0.59x	0.57x	0.41x	0.45x	0.41x	0.37x
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	0.22x	0.2x	0.19x
EV / Revenue	0.71x	0.66x	0.5x	0.53x	0.45x	0.49x	0.41x	0.35x
EV / EBITDA	4.98x	4.22x	3.81x	4.19x	3.85x	3.68x	3.06x	2.63x
EV / EBIT	8.1x	6.25x	6.22x	6.88x	6.81x	5.87x	4.99x	4.05x
EV / FCF	10.2x	16.9x	39.9x	-39.3x	8.23x	11.8x	5.78x	5.68x
FCF Yield	9.79%	5.93%	2.51%	-2.54%	12.1%	8.44%	17.3%	17.6%
Dividend per Share ²	0.15	0.29	-	-	-	-	0.095	0.215
Rate of return	3.63%	6.59%	-	-	-	-	3.67%	8.3%
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	2.590	2.590	2.590
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	6.4x	0.49x	3.68x	-.--%	389M
BERKSHIRE HATHAWAY INC.	24.89x	-	-	-.--%	1,105B
HITACHI, LTD.	24.09x	1.93x	12.01x	1.21%	134B
3M COMPANY	24.55x	4.04x	13.93x	1.75%	93.66B
ILLINOIS TOOL WORKS INC.	25.74x	5.59x	19.04x	2.18%	84.92B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.57x	2.2x	16.35x	0.79%	78.11B
HONEYWELL INTERNATIONAL INC.	36.59x	4.38x	20.51x	2.42%	78.3B
MITSUBISHI ELECTRIC CORPORATION	21.79x	1.67x	12.2x	1.25%	66.51B
DSM-FIRMENICH	38.28x	2.61x	13.46x	3.03%	23.49B
Average	25.88x	2.86x	13.90x	1.4%	184.91B
Weighted average by Cap.	25.73x	3.22x	15.27x	0.55%