Valuation South32 Limited Johannesburg S.E.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

09:40pm	Australian shares slip on Mideast tensions	RE
07-10	South32 Limited, Alcoa Corporation - M&A Call

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,205	12,533	11,346	11,019	8,563	12,363	-	-
Change	-	22.81%	-9.47%	-2.88%	-22.29%	44.38%	-	-
Enterprise Value (EV) ¹	9,784	11,995	11,829	11,781	8,440	12,402	12,294	11,717
Change	-	22.6%	-1.38%	-0.41%	-28.36%	46.94%	-0.87%	-4.69%
P/E	-53.6x	4.76x	-65.9x	-54.3x	40.6x	12.4x	9.17x	8.45x
PBR	1.15x	1.17x	1.22x	1.23x	0.97x	1.31x	1.2x	1.11x
PEG	-	-0x	1x	-2.9x	-0x	0x	0.3x	0.99x
Capitalization / Revenue	1.61x	1.35x	1.25x	1.33x	1.13x	1.78x	1.95x	2.21x
EV / Revenue	1.54x	1.29x	1.31x	1.42x	1.11x	1.79x	1.94x	2.09x
EV / EBITDA	6.26x	2.52x	4.67x	6.54x	4.38x	5.72x	4.88x	4.9x
EV / EBIT	11.6x	3.02x	7.32x	13.3x	6.97x	8.47x	6.61x	6.69x
EV / FCF	12x	4.84x	39x	-	25x	13.6x	10.9x	9.9x
FCF Yield	8.33%	20.7%	2.56%	-	4%	7.35%	9.19%	10.1%
Dividend per Share ²	0.049	0.227	0.081	0.035	0.06	0.086	0.1093	0.1042
Rate of return	2.23%	8.36%	3.24%	1.43%	3.14%	3.08%	3.91%	3.73%
EPS ²	-0.041	0.57	-0.038	-0.045	0.047	0.2262	0.3048	0.3307
Distribution rate	-120%	39.8%	-213%	-77.8%	128%	38%	35.9%	31.5%
Net sales ¹	6,337	9,269	9,050	8,296	7,610	6,936	6,329	5,597
EBITDA ¹	1,564	4,755	2,534	1,802	1,928	2,169	2,518	2,391
EBIT ¹	844	3,967	1,616	886	1,211	1,464	1,861	1,751
Net income ¹	-195	2,669	-173	-203	213	945.9	1,323	1,411
Net Debt ¹	-421	-538	483	762	-123	38.56	-68.94	-646
Reference price ²	2.197	2.715	2.502	2.442	1.908	2.796	2.796	2.796
Nbr of stocks (in thousands)	4,645,432	4,616,755	4,533,946	4,512,457	4,488,409	4,477,228	-	-
Announcement Date	8/18/21	8/24/22	8/23/23	8/28/24	8/27/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BHP GROUP LIMITED	17.69x	3.74x	6.67x	3.81%	206B
RIO TINTO PLC	10.91x	2.65x	5.75x	5.37%	156B
GRUPO MÉXICO, S.A.B. DE C.V.	13.38x	3.95x	6.61x	3.74%	88.67B
GLENCORE PLC	12.4x	0.4x	5.75x	3.02%	80.26B
SAUDI ARABIAN MINING COMPANY (MAADEN)	23.34x	6.25x	14.45x	-.--%	60.79B
ANGLO AMERICAN PLC	26.52x	2.86x	7.36x	1.3%	52.07B
TECK RESOURCES LIMITED	15.55x	3.06x	6.41x	0.64%	29.34B
FRESNILLO PLC	10.79x	3.76x	5.57x	5.03%	26.07B
HINDUSTAN ZINC LIMITED	12.77x	4.51x	7.95x	4.28%	23.78B
Average	15.93x	3.46x	7.39x	3.02%	80.35B
Weighted average by Cap.	15.73x	3.31x	7.06x	3.48%