Company Valuation: Zambeef Products PLC

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 26.97 49.31 31.77 24.22 25.03 61.27 -
Change - 82.85% -35.57% -23.76% 3.34% 144.8% -
Enterprise Value (EV) 1 69.65 96.47 90.28 99.47 118.1 -55.23 -67.33
Change - 38.5% -6.42% 10.18% 18.75% -146.76% -21.91%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.11x 0.16x 0.1x 0.08x 0.08x 0.19x 0.19x
EV / Revenue 0.3x 0.31x 0.27x 0.34x 0.39x -0.17x -0.21x
EV / EBITDA 3.22x 3.22x 2.97x 3.37x 3.33x -1.35x -1.58x
EV / EBIT 5.5x 5.01x 4.01x 4.22x 5.14x -1.69x -1.96x
EV / FCF 8.82x 19.2x -3.42x -4.25x -26.1x 2.1x 5.56x
FCF Yield 11.3% 5.2% -29.3% -23.5% -3.83% 47.6% 18%
Dividend per Share 3 - - - - - - -
Rate of return - - - - - - -
EPS 3 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 235.5 314 331.5 295.1 302.6 323.9 327.1
EBITDA 1 21.63 29.96 30.41 29.56 35.5 40.9 42.6
EBIT 1 12.66 19.26 22.5 23.56 23 32.6 34.3
Net income 1 7.955 1.696 6.503 7.355 8.48 10.5 8.9
Net Debt 1 42.69 47.16 58.51 75.26 93.1 -116.5 -128.6
Reference price 3 1.500 2.600 2.230 2.140 1.990 1.930 1.930
Nbr of stocks (in thousands) 300,580 300,580 300,580 300,580 300,580 609,091 -
Announcement Date 11/30/21 12/5/22 12/6/23 12/10/24 12/8/25 - -
1ZMW in Million2USD in Million3
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- -0.17x-1.35x - 61.27M
37.2x1.2x18.33x0.93% 850B
24.44x1.17x10.2x0.97% 52.72B
15.6x0.54x7.87x3.3% 40.06B
15.9x0.62x11.61x2.77% 38.35B
11.58x0.34x6.17x2.53% 35.92B
27.54x0.85x9.84x2.68% 35.43B
11.8x0.46x5.8x3.99% 32.15B
20.77x0.77x6.41x1.25% 27.28B
54.13x0.57x9.61x1.04% 24.99B
Average 24.33x 0.63x 8.45x 2.16% 113.7B
Weighted average by Cap. 33.28x 1.07x 15.87x 1.28%

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. ZMBF Stock
  4. Valuation Zambeef Products PLC