|
End-of-day quote
Johannesburg S.E.
28/09/2026
|
5-day change | 1st Jan Change | ||
| 17.05 ZAR | -2.18% |
|
+2.10% | -24.22% |
Company Valuation: Mpact Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,129 | 4,244 | 4,370 | 4,355 | 3,317 | 2,517 | - | - |
| Change | - | -17.24% | 2.95% | -0.33% | -23.84% | -24.12% | - | - |
| Enterprise Value (EV) 1 | 6,884 | 4,244 | 7,035 | 6,726 | 5,831 | 5,052 | 4,811 | 4,488 |
| Change | - | -38.35% | 65.74% | -4.39% | -13.31% | -13.36% | -4.77% | -6.71% |
| P/E | 10.2x | - | 6.15x | 8.65x | 6.83x | 7.16x | 3.9x | 3.34x |
| PBR | 1.35x | - | 0.89x | 0.81x | 0.59x | 0.38x | 0.35x | 0.32x |
| PEG | - | - | - | -0.3x | -1.88x | -0.3x | 0x | 0.2x |
| Capitalization / Revenue | 0.44x | 0.34x | 0.34x | 0.33x | 0.24x | 0.19x | 0.17x | 0.16x |
| EV / Revenue | 0.6x | 0.34x | 0.55x | 0.51x | 0.42x | 0.38x | 0.33x | 0.29x |
| EV / EBITDA | 4.76x | 2.54x | 4.03x | 4.49x | 3.84x | 3.22x | 2.5x | 2.19x |
| EV / EBIT | 7.27x | 3.65x | 6.3x | 7.29x | 6.38x | 5.61x | 3.84x | 3.29x |
| EV / FCF | 45.8x | - | 27.3x | 8.52x | - | 42.1x | 10.6x | 7.37x |
| FCF Yield | 2.18% | - | 3.67% | 11.7% | - | 2.38% | 9.42% | 13.6% |
| Dividend per Share 2 | 0.5 | - | 1.2 | 1.05 | 0.6 | 0.79 | 1.46 | 1.7 |
| Rate of return | 1.43% | - | 4.03% | 3.55% | 2.67% | 4.63% | 8.56% | 9.97% |
| EPS 2 | 3.437 | - | 4.846 | 3.416 | 3.292 | 2.38 | 4.37 | 5.1 |
| Distribution rate | 14.5% | - | 24.8% | 30.7% | 18.2% | 33.2% | 33.4% | 33.3% |
| Net sales 1 | 11,549 | 12,373 | 12,823 | 13,291 | 13,955 | 13,465 | 14,631 | 15,596 |
| EBITDA 1 | 1,446 | 1,673 | 1,744 | 1,499 | 1,519 | 1,567 | 1,926 | 2,045 |
| EBIT 1 | 947.5 | 1,164 | 1,117 | 923.2 | 913.9 | 900.8 | 1,253 | 1,366 |
| Net income 1 | 519.9 | - | 715.1 | 504.4 | 485.4 | 352 | 645 | 752 |
| Net Debt 1 | 1,756 | - | 2,665 | 2,371 | 2,514 | 2,535 | 2,294 | 1,971 |
| Reference price 2 | 35.03 | 29.19 | 29.78 | 29.54 | 22.50 | 17.05 | 17.05 | 17.05 |
| Nbr of stocks (in thousands) | 1,46,403 | 1,45,403 | 1,46,733 | 1,47,431 | 1,47,407 | 1,47,614 | - | - |
| Announcement Date | 07/03/22 | 06/03/23 | 07/03/24 | 10/03/25 | 09/03/26 | - | - | - |
1ZAR in Million2ZAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.16x | 0.38x | 3.22x | 4.63% | 15Cr | |
| 24.07x | 1.14x | 7.38x | 4.07% | 2.36TCr | |
| 24.16x | 2.39x | 11.49x | 2.29% | 2.08TCr | |
| 27.49x | 1.1x | 8.37x | 5.28% | 1.8TCr | |
| 20.12x | 2.3x | 9.37x | 1.86% | 627.71Cr | |
| 19.84x | 2.33x | 13.91x | 2.76% | 528Cr | |
| 12.68x | 1.15x | 6.66x | 4.28% | 494.08Cr | |
| -77.36x | 0.84x | 8.04x | 2.13% | 472.27Cr | |
| 19.1x | 1.33x | 8.66x | 2.56% | 386.35Cr | |
| 14.03x | 1.06x | 7.22x | 3.95% | 354.53Cr | |
| Average | 9.13x | 1.40x | 8.43x | 3.38% | 911.65Cr | |
| Weighted average by Cap. | 17.75x | 1.56x | 9.07x | 3.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MPT Stock
- Valuation Mpact Limited
Select your edition
All financial news and data tailored to specific country editions
