Company Valuation: PPC Ltd

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 5,025 7,016 9,101 11,818 - -
Change - 39.62% 29.72% 29.85% - -
Enterprise Value (EV) 1 5,025 6,646 8,562 12,183 11,922 11,022
Change - 32.26% 28.83% 42.29% -2.14% -7.55%
P/E - 14.4x 10.6x 12.2x 9.96x 8.8x
PBR - 1.17x 1.42x 1.64x 1.5x 1.39x
PEG - - 0.1x 1.1x 0.4x 0.7x
Capitalization / Revenue 0.5x 0.71x 0.89x 1.15x 1.07x 1.01x
EV / Revenue 0.5x 0.67x 0.83x 1.19x 1.08x 0.94x
EV / EBITDA - 4.17x 4.12x 5.87x 4.59x 3.9x
EV / EBIT - 8.13x 5.81x 14.4x 11.2x 8.66x
EV / FCF - 6.41x 14.8x 8.29x 7.54x 5.25x
FCF Yield - 15.6% 6.75% 12.1% 13.3% 19.1%
Dividend per Share 2 - 0.176 0.302 0.34 0.42 0.48
Rate of return - 3.83% 5.08% 4.49% 5.55% 6.34%
EPS 2 - 0.32 0.56 0.62 0.76 0.86
Distribution rate - 55% 53.9% 54.8% 55.3% 55.8%
Net sales 1 10,058 9,871 10,255 10,281 11,079 11,737
EBITDA 1 - 1,593 2,079 2,077 2,595 2,823
EBIT 1 - 817 1,473 848 1,065 1,273
Net income 1 - 466 830 906 1,116 1,267
Net Debt 1 - -370 -539 365 104 -796
Reference price 2 3.300 4.600 5.940 7.570 7.570 7.570
Nbr of stocks (in thousands) 15,22,707 15,25,210 15,32,194 15,32,821 - -
Announcement Date 30/05/24 09/06/25 06/06/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.21x1.16x5.76x4.49% 71Cr
14.71x1.73x8.46x1.88% 5.53TCr
17.81x2.44x9.7x2.9% 4.34TCr
34.3x6.04x18.24x0.69% 3.56TCr
32.68x3.23x17.38x1.17% 3.3TCr
29.61x4.55x15.4x0.81% 3.34TCr
11.45x1.38x6.44x2.68% 2.85TCr
66.41x4.12x63.83x0.35% 2.06TCr
15.58x1.96x7.94x1.41% 2.09TCr
17.23x5.4x11.31x2.61% 2TCr
Average 25.20x 3.20x 16.45x 1.9% 2.91TCr
Weighted average by Cap. 24.87x 3.26x 15.52x 1.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PPC Ltd

Historical PBR trend

Valuation ratios - PBR - PPC Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PPC Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PPC Ltd


Year-on-year evolution of the Yield

Valuation ratios - Yield - PPC Ltd