Company Valuation: Sasini PLC

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 4,561 4,561 5,416 5,496 3,820 4,230
Change - 0% 18.75% 1.47% -30.5% 10.75%
Enterprise Value (EV) 1 4,001 3,757 3,920 4,706 2,938 4,205
Change - -6.1% 4.34% 20.05% -37.57% 43.12%
P/E 280x 8.03x 4.64x 10x -6.92x 22x
PBR 0.36x 0.35x 0.39x 0.39x 0.18x 0.2x
PEG - 0x 0x -0.2x 0x -0x
Capitalization / Revenue 1.1x 0.87x 0.74x 0.96x 0.55x 0.5x
EV / Revenue 0.97x 0.71x 0.53x 0.82x 0.43x 0.5x
EV / EBITDA 19.7x 5.08x 2.92x 5.12x -11.6x 11.1x
EV / EBIT -944x 7.28x 3.57x 7.23x -5.64x 35.6x
EV / FCF 45x 26.5x 3.6x -5.76x 21.5x -0.87x
FCF Yield 2.22% 3.78% 27.8% -17.4% 4.66% -115%
Dividend per Share 2 - 1 1 1.5 - -
Rate of return - 5% 4.21% 6.22% - -
EPS 2 0.0713 2.49 5.114 2.41 -2.422 0.8423
Distribution rate - 40.2% 19.6% 62.2% - -
Net sales 1 4,145 5,261 7,345 5,718 6,894 8,440
EBITDA 1 203.1 740.2 1,341 918.3 -252.6 377.7
EBIT 1 -4.24 516.2 1,096 650.6 -520.7 118
Net income 1 16.27 567.8 1,166 549.6 -552.3 192.1
Net Debt 1 -560 -804.3 -1,497 -790.6 -882.1 -25.82
Reference price 2 20.00 20.00 23.75 24.10 16.75 18.55
Nbr of stocks (in thousands) 228,056 228,056 228,056 228,056 228,056 228,056
Announcement Date 1/20/21 1/25/22 1/18/23 1/5/24 1/21/25 2/2/26
1KES in Million2KES
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 42.43M
54.73x4.62x31.73x1.05% 11.18B
42.1x4.16x24.29x0.58% 1.66B
13.42x1.25x5.45x3.74% 1.43B
-23.21x - - - 747M
22.51x - - - 672M
Average 21.91x 3.34x 20.49x 1.79% 2.62B
Weighted average by Cap. 44.54x 4.23x 28.23x 1.27%

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. SASN Stock
  4. Valuation Sasini PLC