Company Valuation: Sasol Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 230,271 145,738 86,464 49,236 102,399 190,190 - -
Change - -36.71% -40.67% -43.06% 107.98% 85.73% - -
Enterprise Value (EV) 1 307,941 232,415 176,236 128,858 170,179 231,647 221,332 209,407
Change - -24.53% -24.17% -26.88% 32.07% 36.12% -4.45% -5.39%
P/E 5.96x 17.9x -1.97x 7.47x 8.63x 5.68x 8.36x 8.08x
PBR 1.25x 0.76x 0.63x 0.34x 0.64x 1.02x 0.96x 0.85x
PEG - -0.2x 0x -0x 0.1x 0x -0.3x 2.33x
Capitalization / Revenue 0.84x 0.5x 0.31x 0.2x 0.38x 0.66x 0.72x 0.7x
EV / Revenue 1.12x 0.8x 0.64x 0.52x 0.63x 0.81x 0.84x 0.77x
EV / EBITDA 4.29x 3.51x 2.76x 2.46x 2.8x 3.23x 4.04x 3.81x
EV / EBIT 5.98x 4.2x 3.66x 3.35x 3.96x 4.13x 5.06x 5.13x
EV / FCF 17.6x 12x 24.6x 10.3x 13.9x 6.15x 10.2x 36.5x
FCF Yield 5.69% 8.33% 4.07% 9.75% 7.19% 16.3% 9.82% 2.74%
Dividend per Share 2 14.7 17 2 - - 11.8 8.661 7.203
Rate of return 3.96% 7.29% 1.45% - - 3.93% 2.88% 2.4%
EPS 2 62.34 13.02 -69.94 10.54 18.73 52.93 35.94 37.19
Distribution rate 23.6% 131% -2.86% - - 22.3% 24.1% 19.4%
Net sales 1 275,738 289,696 275,111 249,096 272,118 286,936 263,372 272,996
EBITDA 1 71,843 66,305 63,753 52,466 60,705 71,704 54,788 54,893
EBIT 1 51,514 55,400 48,109 38,464 43,010 56,049 43,718 40,795
Net income 1 38,956 8,799 -44,271 6,767 12,149 37,135 25,599 23,547
Net Debt 1 77,670 86,677 89,772 79,622 67,780 41,458 31,143 19,218
Reference price 2 371.68 233.26 138.10 78.76 161.66 300.56 300.56 300.56
Nbr of stocks (in thousands) 621,707 626,698 626,698 626,698 635,410 635,410 - -
Announcement Date 8/23/22 8/22/23 8/20/24 8/25/25 8/31/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.32x3.4x9.68x2.08% 69.1B
12.45x0.94x7.85x4.33% 50.57B
53.14x8.48x36.12x1.03% 15.95B
12.21x0.84x6.02x2.91% 13.53B
5.68x0.81x3.23x3.93% 11.46B
16.22x0.74x8.07x3.01% 10.07B
10.58x0.71x4.73x3.09% 9.63B
35.99x1.65x8.75x2.11% 8.83B
28.14x3.78x16.62x0.4% 7.21B
Average 21.52x 2.37x 11.23x 2.54% 21.82B
Weighted average by Cap. 19.50x 2.52x 10.61x 2.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sasol Limited

Historical PBR trend

Valuation ratios - PBR - Sasol Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sasol Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sasol Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Sasol Limited