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 -4,875x 2,153x
FCF Yield 277% -59.7% -237% -0.05% -0.02% 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 3/31/26 3/31/26
1USD in Million2ZWL in Million3USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.66B
20.39x1.5x14.34x1.61% 43.79B
22.72x2.86x14x1.93% 40B
11.29x0.9x5.87x3.54% 36.45B
28.58x5.73x19.43x2.41% 21.79B
22.11x1.88x13.65x0.66% 19.14B
16.28x2.22x11.08x1.75% 14.34B
17.77x2.94x12.13x1.4% 13.09B
-15.84x1.33x15.53x3.6% 10.52B
20.57x3.24x10.71x0.62% 9.64B
Average 15.98x 2.51x 12.97x 1.95% 21.14B
Weighted average by Cap. 18.00x 2.34x 12.79x 2.06%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Proplastics Limited

Historical PBR trend

Valuation ratios - PBR - Proplastics Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Proplastics Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Proplastics Limited

  1. Stock Market
  2. Stocks
  3. PROL Stock
  4. Valuation Proplastics Limited