Company Valuation: Proplastics Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6.541 23.06 26.31 489.5 2,980 2,816
Change - 252.49% 14.1% 1,760.73% 508.86% -5.5%
Enterprise Value (EV) 1 -20.11 -40.63 -748.6 489.1 2,982 2,817
Change - -102.01% -1,742.31% 165.34% 509.65% -5.52%
P/E 0.08x 0.1x 0.24x 943x 2,495x 2,047x
PBR 0.01x 0.01x 0x 36.3x 217x 170x
PEG - 0x -0x -9.5x 19x 134.5x
Capitalization / Revenue 0.01x 0.01x 0x 23x 145x 124x
EV / Revenue -0.02x -0.01x -0.06x 23x 145x 124x
EV / EBITDA -0.2x -0.08x -0.43x 205x 1,049x 836x
EV / EBIT -0.49x -0.11x -0.58x 329x 1,602x 1,241x
EV / FCF 0.36x -1.67x -0.42x -1,913x -1,528x 2,153x
FCF Yield 277% -59.7% -237% -0.05% -0.07% 0.05%
Dividend per Share 3 0.205 0.38 - 0.0011 0.0012 0.002
Rate of return 768% 423% - 0.06% 0.01% 0.02%
EPS 3 0.3227 0.8949 0.4202 0.002 0.0046 0.0053
Distribution rate 63.5% 42.5% - 55% 26.1% 37.7%
Net sales 1 1,096 2,773 11,713 21.29 20.6 22.78
EBITDA 1 102.4 532.9 1,726 2.391 2.843 3.369
EBIT 1 40.67 381.7 1,300 1.487 1.861 2.27
Net income 1 83.58 233.5 110.4 0.5199 1.201 1.389
Net Debt 1 -26.66 -63.69 -774.9 -0.3732 1.6 0.8784
Reference price 3 0.03 0.09 0.10 1.89 11.48 10.85
Nbr of stocks (in thousands) 244,993 256,428 257,086 259,645 259,645 259,645
Announcement Date 5/14/21 5/6/22 4/15/23 3/26/24 4/8/25 3/31/26
1USD in Million2ZWL in Million3USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.67B
28.97x5.81x19.79x2.42% 22.33B
24.8x3.79x12.77x0.52% 11.66B
67.83x5.65x35.16x0.31% 3.91B
92.38x1.83x10.03x1.58% 2.01B
16.44x2.14x10.49x5.79% 1.98B
6.06x0.82x4.52x5.6% 1.49B
21.8x2.07x16.21x2.19% 1.13B
Average 36.90x 3.16x 15.57x 2.63% 5.9B
Weighted average by Cap. 32.64x 4.66x 17.85x 1.95%

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. PROL Stock
  4. Valuation Proplastics Limited