Company Valuation: Sasol Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 134,821 230,271 145,738 86,464 49,236 118,009 - -
Change - 70.8% -36.71% -40.67% -43.06% 139.68% - -
Enterprise Value (EV) 1 224,907 307,941 232,415 176,236 128,858 185,026 171,325 161,036
Change - 36.92% -24.53% -24.17% -26.88% 43.59% -7.4% -6.01%
P/E 15x 5.96x 17.9x -1.97x 7.47x 5.31x 5.24x 6.12x
PBR 0.94x 1.25x 0.76x 0.63x 0.34x 0.69x 0.61x 0.57x
PEG - 0x -0.2x 0x -0x 0x 3.9x -0.4x
Capitalization / Revenue 0.67x 0.84x 0.5x 0.31x 0.2x 0.44x 0.44x 0.45x
EV / Revenue 1.11x 1.12x 0.8x 0.64x 0.52x 0.68x 0.64x 0.61x
EV / EBITDA 4.64x 4.29x 3.51x 2.76x 2.46x 3.17x 3.41x 3.22x
EV / EBIT 7.02x 5.98x 4.2x 3.66x 3.35x 4.12x 4.01x 3.74x
EV / FCF 14.2x 17.6x 12x 24.6x 10.3x 10.3x 9.74x 14.9x
FCF Yield 7.07% 5.69% 8.33% 4.07% 9.75% 9.69% 10.3% 6.73%
Dividend per Share 2 - 14.7 17 2 - - 6.743 6.521
Rate of return - 3.96% 7.29% 1.45% - - 3.62% 3.5%
EPS 2 14.57 62.34 13.02 -69.94 10.54 35.12 35.59 30.46
Distribution rate - 23.6% 131% -2.86% - - 18.9% 21.4%
Net sales 1 201,910 275,738 289,696 275,111 249,096 270,951 266,178 265,105
EBITDA 1 48,420 71,843 66,305 63,753 52,466 58,444 50,216 49,984
EBIT 1 32,045 51,514 55,400 48,109 38,464 44,905 42,685 43,103
Net income 1 9,032 38,956 8,799 -44,271 6,767 17,675 32,745 23,042
Net Debt 1 90,086 77,670 86,677 89,772 79,622 67,017 53,316 43,027
Reference price 2 218.01 371.68 233.26 138.10 78.76 186.43 186.43 186.43
Nbr of stocks (in thousands) 620,274 621,707 626,698 626,698 626,698 635,410 - -
Announcement Date 8/16/21 8/23/22 8/22/23 8/20/24 8/25/25 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.31x0.68x3.17x-.--% 7.29B
20.94x3.77x10.64x1.89% 74.47B
13.08x0.92x7.68x4.47% 50.99B
59.75x9.66x40.97x0.92% 18.02B
13.8x0.9x6.37x2.65% 14.4B
13.94x0.76x5.16x2.65% 10.32B
16.06x0.72x7.92x3.04% 10.26B
36.83x1.74x9.2x2% 9.73B
32.47x4.43x18.97x0.36% 8.09B
42.54x - - 0.71% 6.71B
Average 25.47x 2.62x 12.23x 1.87% 21.03B
Weighted average by Cap. 22.62x 2.89x 11.86x 2.42%

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. SOL Stock
  4. Valuation Sasol Limited