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 49,236 126,578 - -
Change - 70.8% -36.71% -40.67% -43.06% 157.09% - -
Enterprise Value (EV) 1 224,907 307,941 232,415 176,236 128,858 193,595 179,894 169,605
Change - 36.92% -24.53% -24.17% -26.88% 50.24% -7.08% -5.72%
P/E 15x 5.96x 17.9x -1.97x 7.47x 5.7x 5.27x 6.56x
PBR 0.94x 1.25x 0.76x 0.63x 0.34x 0.74x 0.66x 0.61x
PEG - 0x -0.2x 0x -0x 0x 0.65x -0.3x
Capitalization / Revenue 0.67x 0.84x 0.5x 0.31x 0.2x 0.47x 0.48x 0.48x
EV / Revenue 1.11x 1.12x 0.8x 0.64x 0.52x 0.71x 0.68x 0.64x
EV / EBITDA 4.64x 4.29x 3.51x 2.76x 2.46x 3.31x 3.45x 3.6x
EV / EBIT 7.02x 5.98x 4.2x 3.66x 3.35x 4.31x 4.21x 3.93x
EV / FCF 14.2x 17.6x 12x 24.6x 10.3x 10.8x 10.2x 15.6x
FCF Yield 7.07% 5.69% 8.33% 4.07% 9.75% 9.26% 9.78% 6.39%
Dividend per Share 2 - 14.7 17 2 - - 6.743 6.521
Rate of return - 3.96% 7.29% 1.45% - - 3.37% 3.26%
EPS 2 14.57 62.34 13.02 -69.94 10.54 35.12 37.95 30.47
Distribution rate - 23.6% 131% -2.86% - - 17.8% 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 58,415 52,159 47,157
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 78.76 200.00 200.00 200.00
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.($)
19.88x3.55x10.04x1.99% 70.78B
13.22x0.93x7.77x4.41% 51.93B
58.76x9.43x40.18x0.93% 17.54B
13.3x0.88x6.2x2.75% 13.9B
15.66x0.71x7.74x3.13% 10.19B
13.24x0.74x5.02x2.79% 9.81B
35.69x1.7x8.99x2.05% 9.51B
32.07x4.38x18.74x0.36% 7.98B
5.7x0.71x3.31x-.--% 7.9B
Average 23.06x 2.56x 12.00x 2.05% 22.17B
Weighted average by Cap. 21.24x 2.75x 11.50x 2.54%

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