Company Valuation: Softlogic Capital PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 2,753 3,909 6,059 10,847 6,645 5,375
Change - 42% 55% 79.03% -38.74% -19.12%
Enterprise Value (EV) 1 8,672 12,872 20,856 31,793 25,114 22,107
Change - 48.43% 62.03% 52.44% -21.01% -11.97%
P/E 7.29x -34.3x 61.2x -3.15x -1.19x -19.2x
PBR 0.51x 0.62x 0.99x 4.56x -2.51x -2.2x
PEG - 0x -0x 0x -0x 0.2x
Capitalization / Revenue 0.16x 0.19x 0.24x 0.36x 0.19x 0.14x
EV / Revenue 0.49x 0.63x 0.81x 1.06x 0.7x 0.56x
EV / EBITDA 1.89x 3.9x 7.68x 6.38x 11.1x 2.91x
EV / EBIT 2.04x 4.37x 8.79x 6.83x 12.9x 3.03x
EV / FCF -2.19x -4.11x -4.63x 12.5x -9.75x 28.1x
FCF Yield -45.7% -24.3% -21.6% 7.97% -10.3% 3.55%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.5484 -0.1166 0.1013 -3.524 -5.695 -0.287
Distribution rate - - - - - -
Net sales 1 17,732 20,430 25,640 29,902 35,719 39,794
EBITDA 1 4,589 3,302 2,717 4,985 2,261 7,604
EBIT 1 4,246 2,948 2,372 4,656 1,941 7,300
Net income 1 377.4 -95.23 99 -3,443 -5,565 -280.4
Net Debt 1 5,919 8,963 14,798 20,946 18,469 16,733
Reference price 2 4.00 4.00 6.20 11.10 6.80 5.50
Nbr of stocks (in thousands) 688,160 977,187 977,187 977,187 977,187 977,187
Announcement Date 8/31/20 7/28/21 8/31/22 8/31/23 12/8/24 12/2/25
1LKR in Million2LKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 32.09M
6.51x4.88x - 5.41% 138B
10.89x0.88x - 5.57% 105B
12.85x - - 2.84% 98B
14.08x1.05x1.06x4.1% 77.46B
14.77x - - 3.15% 73.27B
12.08x - - 2.42% 61.66B
16.66x3.21x - 2.01% 61.13B
17.42x - - 2.94% 58.76B
17.47x - - 3.3% 46.06B
Average 13.64x 2.51x 1.06x 3.53% 71.94B
Weighted average by Cap. 12.60x 2.74x 1.06x 3.83%

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. SCAP.N0000 Stock
  4. Valuation Softlogic Capital PLC