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 49,236 102,399 123,421 - -
Change - -36.71% -40.67% -43.06% 107.98% 20.53% - -
Enterprise Value (EV) 1 307,941 232,415 176,236 128,858 102,399 170,755 163,789 136,422
Change - -24.53% -24.17% -26.88% -20.53% 66.75% -4.08% -16.71%
P/E 5.96x 17.9x -1.97x 7.47x 8.63x 5.14x 6.4x -
PBR 1.25x 0.76x 0.63x 0.34x - 0.64x 0.6x -
PEG - -0.2x 0x -0x 0.1x 0x -0.3x -
Capitalization / Revenue 0.84x 0.5x 0.31x 0.2x 0.38x 0.44x 0.47x 0.45x
EV / Revenue 1.12x 0.8x 0.64x 0.52x 0.38x 0.61x 0.62x 0.49x
EV / EBITDA 4.29x 3.51x 2.76x 2.46x 1.69x 2.59x 3.47x 2.12x
EV / EBIT 5.98x 4.2x 3.66x 3.35x 2.38x 3.87x 3.78x 2.87x
EV / FCF 17.6x 12x 24.6x 10.3x - 9.7x 15.1x -
FCF Yield 5.69% 8.33% 4.07% 9.75% - 10.3% 6.62% -
Dividend per Share 2 14.7 17 2 - - 7.463 6.458 8.7
Rate of return 3.96% 7.29% 1.45% - - 3.83% 3.31% 4.46%
EPS 2 62.34 13.02 -69.94 10.54 18.73 37.95 30.47 -
Distribution rate 23.6% 131% -2.86% - - 19.7% 21.2% -
Net sales 1 275,738 289,696 275,111 249,096 272,118 277,897 262,731 276,277
EBITDA 1 71,843 66,305 63,753 52,466 60,705 66,039 47,242 64,452
EBIT 1 51,514 55,400 48,109 38,464 43,010 44,095 43,378 47,546
Net income 1 38,956 8,799 -44,271 6,767 12,149 32,745 23,042 -
Net Debt 1 77,670 86,677 89,772 79,622 - 47,334 40,368 13,001
Reference price 2 371.68 233.26 138.10 78.76 161.66 195.00 195.00 195.00
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.($)
19.9x3.54x10.03x1.99% 70.11B
12.51x0.94x7.88x4.3% 52.98B
60.14x9.66x41.15x0.91% 18.05B
13.33x0.88x6.2x2.75% 13.85B
16.37x0.74x7.97x3.01% 10.54B
13.55x0.75x5.2x2.65% 10.26B
38.08x1.72x9.11x2.02% 9.62B
31.84x4.35x18.62x0.37% 7.97B
5.55x0.7x3.31x-.--% 7.65B
Average 23.47x 2.59x 12.16x 2% 22.34B
Weighted average by Cap. 21.40x 2.77x 11.68x 2.5%

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