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 62.93 -
Change - 82.85% -35.57% -23.76% 3.34% 151.45% -
Enterprise Value (EV) 1 69.65 96.47 90.28 99.47 118.1 -53.57 -65.67
Change - 38.5% -6.42% 10.18% 18.75% -145.35% -22.59%
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 -0.2x
EV / EBITDA 3.22x 3.22x 2.97x 3.37x 3.33x -1.31x -1.54x
EV / EBIT 5.5x 5.01x 4.01x 4.22x 5.14x -1.64x -1.91x
EV / FCF 8.82x 19.2x -3.42x -4.25x -26.1x 2.04x 5.43x
FCF Yield 11.3% 5.2% -29.3% -23.5% -3.83% 49.1% 18.4%
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 1.960 1.960
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-1.31x - 62.93M
39.81x1.29x19.71x0.86% 917B
23.9x1.15x10x0.99% 51.46B
20.76x0.61x11.59x2.6% 39.71B
15.17x0.52x7.7x3.4% 38.96B
11.22x0.33x6x2.6% 34.73B
46.35x0.9x10.59x2.35% 34.64B
12.07x0.46x5.89x3.9% 32.78B
20.51x0.76x6.35x1.26% 26.87B
51.02x0.62x10.44x1.06% 23.9B
Average 26.76x 0.65x 8.70x 2.12% 120.04B
Weighted average by Cap. 36.09x 1.15x 17.12x 1.2%

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