Company Valuation: Metair Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,300 5,323 3,439 1,912 875.1 950.8 - -
Change - 0.45% -35.39% -44.4% -54.24% 8.65% - -
Enterprise Value (EV) 1 5,300 5,323 3,439 4,618 4,780 5,129 4,590 4,001
Change - 0.45% -35.39% 34.28% 3.49% 7.3% -10.51% -12.83%
P/E 7.94x - 36.7x -0.46x -1.94x 2.79x 1.43x 1.18x
PBR - - - - 0.4x 0.35x 0.3x 0.25x
PEG - - - 0x 0x -0x 0x 0.1x
Capitalization / Revenue - 0.38x - 0.16x 0.05x 0.05x 0.05x 0.05x
EV / Revenue - 0.38x - 0.39x 0.27x 0.29x 0.25x 0.21x
EV / EBITDA - 6.45x - 5.47x 2.82x 3.22x 2.3x 1.88x
EV / EBIT - 11.8x - 9.16x 4.4x 5.32x 3.36x 2.67x
EV / FCF - - - - 6.07x 52.9x 6.65x 4.93x
FCF Yield - - - - 16.5% 1.89% 15% 20.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.462 - 0.483 -21.46 -2.32 1.74 3.39 4.1
Distribution rate - - - - - - - -
Net sales 1 - 13,905 - 11,819 17,868 17,700 18,406 19,191
EBITDA 1 - 825.7 - 844 1,696 1,595 1,998 2,127
EBIT 1 - 452.7 - 504.3 1,087 964.6 1,368 1,497
Net income 1 674.8 -40.38 95.54 -4,164 -451.9 346 674 813
Net Debt 1 - - - 2,706 3,905 4,178 3,639 3,050
Reference price 2 27.500 27.500 17.750 9.850 4.500 4.850 4.850 4.850
Nbr of stocks (in thousands) 192,717 193,581 193,770 194,157 194,473 196,044 - -
Announcement Date 3/17/22 3/29/23 3/27/24 3/26/25 3/11/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2.79x0.29x3.22x - 57.05M
18.47x2.02x11.1x1.58% 72.73B
21.2x1.45x11.14x1.75% 48.5B
14.63x0.65x4.72x3.95% 32.28B
11.55x0.55x4.79x4.06% 28.74B
8.26x0.49x6.27x1.83% 25.18B
14.38x2.6x8.93x4.24% 20.19B
19.86x0.87x10.48x3.33% 17.54B
29.23x1.16x12.24x0.63% 17.25B
10.36x0.49x4.76x3.07% 17.14B
Average 15.07x 1.06x 7.76x 2.72% 27.96B
Weighted average by Cap. 16.83x 1.30x 8.77x 2.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. MTA Stock
  4. Valuation Metair Investments Limited