Projected Income Statement: PPC Ltd

Forecast Balance Sheet: PPC Ltd

Fiscal Period: March 2024 2025 2026 2027 2028 2029
Net Debt 1 - -370 -539 365 104 -796
Change - - -45.68% 167.72% -71.51% -865.38%
Announcement Date 5/30/24 6/9/25 6/6/26 - - -
1ZAR in Million
Estimates

Cash Flow Forecast: PPC Ltd

Fiscal Period: March 2025 2026 2027 2028 2029
CAPEX 1 361 682 1,984 1,043 469
Change - 88.92% 190.91% -47.43% -55.03%
Free Cash Flow (FCF) 1 1,037 578 1,470 1,581 2,100
Change - -44.26% 154.33% 7.55% 32.83%
Announcement Date 6/9/25 6/6/26 - - -
1ZAR in Million
Estimates

Forecast Financial Ratios: PPC Ltd

Fiscal Period: March 2024 2025 2026 2027 2028 2029

Profitability

      
EBITDA Margin (%) - 16.14% 20.27% 20.2% 23.42% 24.05%
EBIT Margin (%) - 8.28% 14.36% 8.25% 9.61% 10.85%
EBT Margin (%) 2.32% 7.84% 12.16% 14.03% 15.9% 16.98%
Net margin (%) - 4.72% 8.09% 8.81% 10.07% 10.79%
FCF margin (%) - 10.51% 5.64% 14.3% 14.27% 17.89%
FCF / Net Income (%) - 222.53% 69.64% 162.25% 141.67% 165.75%

Profitability

      
ROA - - - - - -
ROE - 10.12% 12.32% 14.1% 15.7% 16.5%

Financial Health

      
Leverage (Debt/EBITDA) - - - 0.18x 0.04x -
Debt / Free cash flow - - - 0.25x 0.07x -

Capital Intensity

      
CAPEX / Current Assets (%) - 3.66% 6.65% 19.3% 9.41% 4%
CAPEX / EBITDA (%) - 22.66% 32.8% 95.52% 40.19% 16.61%
CAPEX / FCF (%) - 34.81% 117.99% 134.97% 65.97% 22.33%

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - 0.176 0.302 0.0034 0.0042 0.0048
Change - - 71.59% -98.87% 23.53% 14.29%
Book Value Per Share 1 - 3.926 4.184 4.61 5.05 5.45
Change - - 6.55% 10.19% 9.54% 7.92%
EPS 1 - 0.32 0.56 0.62 0.76 0.86
Change - - 75% 10.71% 22.58% 13.16%
Nbr of stocks (in thousands) - 1,525,210 1,532,194 1,532,821 1,532,821 1,532,821
Announcement Date - 6/9/25 6/6/26 - - -
1ZAR
Estimates
2027 *2028 *
P/E Ratio 13.4x 10.9x
PBR 1.8x 1.65x
EV / Sales 1.26x 1.15x
Yield 0.04% 0.05%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
-
Quality
ESG MSCI
-

Annual profits - Rate of surprise

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!