Valuation Mpact Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:31:02 2025-05-15 EDT			5-day change	1st Jan Change
1.400 ^USD	-.--%		-.--%	-

04-15	Mpact Limited, 2025 Earnings Call, Mar 09, 2026
03-09	Mpact Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,129	4,244	4,370	4,355	3,317	3,028	-	-
Change	-	-17.24%	2.95%	-0.33%	-23.84%	-8.72%	-	-
Enterprise Value (EV) ¹	6,884	4,244	7,035	6,726	5,831	5,308	4,991	4,635
Change	-	-38.35%	65.74%	-4.39%	-13.31%	-8.97%	-5.97%	-7.13%
P/E	10.2x	-	6.15x	8.65x	6.83x	6.35x	4.15x	3.73x
PBR	1.35x	-	0.89x	0.81x	0.59x	0.45x	0.41x	0.38x
PEG	-	-	-	-0.3x	-1.88x	-3.37x	0.1x	0.3x
Capitalization / Revenue	0.44x	0.34x	0.34x	0.33x	0.24x	0.22x	0.21x	0.19x
EV / Revenue	0.6x	0.34x	0.55x	0.51x	0.42x	0.39x	0.34x	0.3x
EV / EBITDA	4.76x	2.54x	4.03x	4.49x	3.84x	3.27x	2.56x	2.26x
EV / EBIT	7.27x	3.65x	6.3x	7.29x	6.38x	5.56x	3.92x	3.4x
EV / FCF	45.8x	-	27.3x	8.52x	-	11.5x	8.83x	6.94x
FCF Yield	2.18%	-	3.67%	11.7%	-	8.7%	11.3%	14.4%
Dividend per Share ²	0.5	-	1.2	1.05	0.6	1.08	1.65	1.83
Rate of return	1.43%	-	4.03%	3.55%	2.67%	5.27%	8.04%	8.92%
EPS ²	3.437	-	4.846	3.416	3.292	3.23	4.94	5.5
Distribution rate	14.5%	-	24.8%	30.7%	18.2%	33.4%	33.4%	33.3%
Net sales ¹	11,549	12,373	12,823	13,291	13,955	13,561	14,597	15,562
EBITDA ¹	1,446	1,673	1,744	1,499	1,519	1,625	1,952	2,048
EBIT ¹	947.5	1,164	1,117	923.2	913.9	954	1,274	1,363
Net income ¹	519.9	-	715.1	504.4	485.4	477	729	811
Net Debt ¹	1,756	-	2,665	2,371	2,514	2,280	1,963	1,607
Reference price ²	35.03	29.19	29.78	29.54	22.50	20.51	20.51	20.51
Nbr of stocks (in thousands)	146,403	145,403	146,733	147,431	147,407	147,614	-	-
Announcement Date	3/7/22	3/6/23	3/7/24	3/10/25	3/9/26	-	-	-

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.($)
SMURFIT WESTROCK PLC	19.83x	1.12x	7.01x	4.22%	23.07B
PACKAGING CORPORATION OF AMERICA	23.29x	2.35x	11.27x	2.29%	20.33B
INTERNATIONAL PAPER COMPANY	27.24x	1.12x	8.57x	4.96%	19.14B
SIG GROUP AG	20.35x	2.19x	9.1x	1.99%	5.98B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	22.65x	2.53x	14.84x	2.83%	5.87B
SONOCO PRODUCTS COMPANY	12.89x	1.19x	6.91x	4.19%	5.06B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	7.84x	1.32x	9.49x	1.22%	4.18B
MONDI PLC	23.87x	0.8x	7.15x	2.52%	4.37B
HUHTAMÄKI OYJ	12x	1.01x	6.63x	4.27%	3.32B
Average	18.88x	1.51x	9.00x	3.16%	10.15B
Weighted average by Cap.	21.34x	1.55x	9.02x	3.49%