Company Valuation: Zambia Forestry and Forest Industries Corporation Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022
Market Cap 1 848 780 1,004
Change - -8.02% 28.72%
Enterprise Value (EV) 1 698.8 694.2 990.2
Change - -0.66% 42.64%
P/E 3.63x 0.42x 0.39x
PBR 0.83x 0.27x 0.18x
PEG 0x 0x 0x
Capitalization / Revenue 2.99x 2.13x 2.6x
EV / Revenue 2.47x 1.89x 2.56x
EV / EBITDA 2.5x -8.75x -12.9x
EV / EBIT 2.71x -6.79x -9.54x
EV / FCF -4.26x -11.2x -12.1x
FCF Yield -23.5% -8.93% -8.28%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 0.5839 4.689 6.446
Distribution rate - - -
Net sales 1 283.3 366.6 386
EBITDA 1 279.7 -79.37 -76.83
EBIT 1 257.4 -102.2 -103.8
Net income 1 228.8 1,875 2,578
Net Debt 1 -149.2 -85.81 -13.81
Reference price 2 2.120 1.950 2.510
Nbr of stocks (in thousands) 400,000 400,000 400,000
Announcement Date 5/28/21 5/3/22 5/10/23
1ZMW in Million2ZMW
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 65.85M
34.94x4.87x17.07x2.51% 8.72B
-15.29x1.05x35.32x1.89% 5.34B
70.74x2.15x19.38x1.61% 5.14B
18.32x0.61x7.8x - 4.49B
13.64x1.41x8.51x2% 2.65B
14.73x - - - 1.55B
34.07x2.44x18.24x0.23% 1.49B
Average 24.45x 2.09x 17.72x 1.65% 3.68B
Weighted average by Cap. 26.50x 2.49x 18.75x 1.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Zambia Forestry and Forest Industries Corporation Plc

Historical PBR trend

Valuation ratios - PBR - Zambia Forestry and Forest Industries Corporation Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Zambia Forestry and Forest Industries Corporation Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Zambia Forestry and Forest Industries Corporation Plc

  1. Stock Market
  2. Stocks
  3. ZFCO Stock
  4. Valuation Zambia Forestry and Forest Industries Corporation Plc