Valuation Northam Platinum Holdings Limited
Stocks
NPH
ZAE000298253
Non-Gold Precious Metals & Minerals
|
End-of-day quote
Johannesburg S.E.
2026-10-21
|
5-day change | 1st Jan Change | ||
| 242.37 ZAR | -0.16% |
|
-0.30% | -28.10% |
| 10-15 | Tharisa Signs Offtake Deal With Valterra Platinum in South Africa | MT |
| 10-15 | Tharisa inks offtake PGM deal with Valterra Platinum in SA | AN |
Company Valuation: Northam Platinum Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 66,844 | 48,967 | 49,629 | 74,740 | 92,884 | 95,427 | - | - |
| Change | - | -26.74% | 1.35% | 50.6% | 24.28% | 2.74% | - | - |
| Enterprise Value (EV) 1 | 81,313 | 58,565 | 52,931 | 80,058 | 90,289 | 95,397 | 97,540 | 94,334 |
| Change | - | -27.98% | -9.62% | 51.25% | 12.78% | 5.66% | 2.25% | -3.29% |
| P/E | 6.55x | 19.2x | 27.6x | 50.3x | 6.69x | 8.2x | 6.8x | 7.35x |
| PBR | 2.25x | 1.52x | 1.63x | 2.03x | 2.19x | 2.02x | 1.86x | 1.6x |
| PEG | - | -0.3x | -0.9x | -2.9x | 0x | -0.5x | 0.3x | -0.98x |
| Capitalization / Revenue | 1.96x | 1.24x | 1.61x | 2.27x | 1.72x | 1.59x | 1.35x | 1.27x |
| EV / Revenue | 2.39x | 1.48x | 1.72x | 2.43x | 1.67x | 1.59x | 1.38x | 1.26x |
| EV / EBITDA | 4.94x | 3.55x | 8.49x | 15.7x | 5.41x | 5.16x | 4.74x | 4.74x |
| EV / EBIT | 5.46x | 3.79x | 11x | 22.3x | 6.38x | 5.52x | 5.44x | 5.37x |
| EV / FCF | 12x | 6.93x | -47.5x | -386x | 7.14x | 18x | 35.2x | 12.5x |
| FCF Yield | 8.33% | 14.4% | -2.11% | -0.26% | 14% | 5.57% | 2.84% | 8.02% |
| Dividend per Share 2 | - | 6 | 1.7 | 2.15 | 17 | 12.64 | 20.33 | 16.54 |
| Rate of return | - | 4.78% | 1.34% | 1.12% | 7.21% | 5.22% | 8.39% | 6.83% |
| EPS 2 | 26.15 | 6.545 | 4.61 | 3.814 | 35.26 | 29.54 | 35.64 | 32.97 |
| Distribution rate | - | 91.7% | 36.9% | 56.4% | 48.2% | 42.8% | 57% | 50.2% |
| Net sales 1 | 34,064 | 39,548 | 30,766 | 32,901 | 53,999 | 60,090 | 70,654 | 75,078 |
| EBITDA 1 | 16,463 | 16,501 | 6,235 | 5,091 | 16,674 | 18,492 | 20,596 | 19,888 |
| EBIT 1 | 14,885 | 15,447 | 4,824 | 3,594 | 14,153 | 17,293 | 17,936 | 17,566 |
| Net income 1 | 9,846 | 2,554 | 1,798 | 1,489 | 13,883 | 11,705 | 13,784 | 13,232 |
| Net Debt 1 | 14,469 | 9,598 | 3,302 | 5,318 | -2,594 | -30.43 | 2,113 | -1,093 |
| Reference price 2 | 171.29 | 125.48 | 127.30 | 191.71 | 235.91 | 242.37 | 242.37 | 242.37 |
| Nbr of stocks (in thousands) | 390,238 | 390,238 | 389,860 | 389,860 | 393,725 | 393,725 | - | - |
| Announcement Date | 8/26/22 | 8/24/23 | 8/29/24 | 8/29/25 | 8/28/26 | - | - | - |
1ZAR in Million2ZAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.2x | 1.59x | 5.16x | 5.22% | 5.83B | |
| 9.02x | 2.03x | 5.29x | 8.13% | 19.25B | |
| 30.61x | 2.56x | 20.5x | 0.75% | 19.43B | |
| 7.38x | 1.05x | 3.74x | 11.2% | 10.05B | |
| 19x | 6.74x | 12.25x | 0.2% | 10.17B | |
| 21.25x | 6.42x | 11.64x | 0.74% | 8.17B | |
| 20.1x | - | - | 0.23% | 7.92B | |
| 4.75x | 0.76x | 2.25x | 8.92% | 6.95B | |
| -137.88x | 14.84x | 49.65x | -.--% | 7.04B | |
| Average | -1.95x | 4.50x | 13.81x | 3.93% | 10.53B | |
| Weighted average by Cap. | 5.06x | 3.91x | 13.26x | 4.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NPH Stock
- Valuation Northam Platinum Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
