Company Valuation: Sanford Limited

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 476.9 390.9 363.7 352.5 517.1 654.5 - -
Change - -18.04% -6.94% -3.08% 46.68% 26.58% - -
Enterprise Value (EV) 1 655.5 536.3 559.9 538 570.5 736.3 687.1 639.9
Change - -18.18% 4.4% -3.91% 6.03% 29.06% -6.68% -6.87%
P/E 29.3x 6.99x 36.4x 17.9x 8.12x 10x 10.3x 9.48x
PBR 0.75x - 0.53x 0.5x 0.7x 0.83x 0.78x 0.74x
PEG - 0x -0.4x 0.2x 0x 3.71x -3.64x 1.1x
Capitalization / Revenue 0.97x 0.73x 0.66x 0.6x 0.89x 1.17x 1.12x 1.09x
EV / Revenue 1.34x 1.01x 1.01x 0.92x 0.98x 1.31x 1.18x 1.06x
EV / EBITDA 12.5x 7.86x 6.87x 4.95x 4.05x 5.25x 5.14x 4.61x
EV / EBIT 28.1x 13.3x 11.3x 7.25x 5.42x 7.4x 7.33x 6.46x
EV / FCF - - - - 5.06x 15.1x 12.6x 9.67x
FCF Yield - - - - 19.8% 6.6% 7.95% 10.3%
Dividend per Share 2 - 0.1 0.12 0.1 0.1 0.1 0.1375 0.2825
Rate of return - 2.39% 3.08% 2.65% 1.81% 1.43% 1.96% 4.04%
EPS 2 0.174 0.598 0.107 0.211 0.681 0.6993 0.6796 0.7383
Distribution rate - 16.7% 112% 47.4% 14.7% 14.3% 20.2% 38.3%
Net sales 1 489.6 531.9 553.4 582.9 584.1 561.3 584.1 602.4
EBITDA 1 52.6 68.26 81.53 108.6 141 140.1 133.6 138.8
EBIT 1 23.29 40.18 49.39 74.21 105.2 99.55 93.79 98.99
Net income 1 16.26 55.89 10.02 19.68 63.69 65.43 63.58 69.08
Net Debt 1 178.6 145.5 196.2 185.5 53.41 81.74 32.57 -14.63
Reference price 2 5.100 4.180 3.890 3.770 5.530 7.000 7.000 7.000
Nbr of stocks (in thousands) 93,506 93,506 93,506 93,506 93,506 93,506 - -
Announcement Date 11/17/21 11/14/22 11/13/23 11/15/24 11/17/25 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution

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

  1. Stock Market
  2. Stocks
  3. SAN Stock
  4. Valuation Sanford Limited