Company Valuation: Sasol Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,30,271 1,45,738 86,464 49,236 1,02,399 1,49,317 - -
Change - -36.71% -40.67% -43.06% 107.98% 45.82% - -
Enterprise Value (EV) 1 3,07,941 2,32,415 1,76,236 1,28,858 1,70,179 1,91,808 1,82,222 1,68,194
Change - -24.53% -24.17% -26.88% 32.07% 12.71% -5% -7.7%
P/E 5.96x 17.9x -1.97x 7.47x 8.63x 4.79x 7.22x 7.09x
PBR 1.25x 0.76x 0.63x 0.34x 0.64x 0.81x 0.76x 0.67x
PEG - -0.2x 0x -0x 0.1x 0x -0.2x 4.06x
Capitalization / Revenue 0.84x 0.5x 0.31x 0.2x 0.38x 0.53x 0.57x 0.55x
EV / Revenue 1.12x 0.8x 0.64x 0.52x 0.63x 0.68x 0.69x 0.62x
EV / EBITDA 4.29x 3.51x 2.76x 2.46x 2.8x 2.82x 3.44x 3.18x
EV / EBIT 5.98x 4.2x 3.66x 3.35x 3.96x 3.65x 4.25x 4.16x
EV / FCF 17.6x 12x 24.6x 10.3x 13.9x 5.35x 10.2x -47.9x
FCF Yield 5.69% 8.33% 4.07% 9.75% 7.19% 18.7% 9.77% -2.09%
Dividend per Share 2 14.7 17 2 - - 10.85 7.721 7.83
Rate of return 3.96% 7.29% 1.45% - - 4.6% 3.27% 3.32%
EPS 2 62.34 13.02 -69.94 10.54 18.73 49.31 32.7 33.27
Distribution rate 23.6% 131% -2.86% - - 22% 23.6% 23.5%
Net sales 1 2,75,738 2,89,696 2,75,111 2,49,096 2,72,118 2,83,332 2,63,182 2,72,927
EBITDA 1 71,843 66,305 63,753 52,466 60,705 68,082 52,953 52,845
EBIT 1 51,514 55,400 48,109 38,464 43,010 52,486 42,884 40,394
Net income 1 38,956 8,799 -44,271 6,767 12,149 34,557 21,205 19,735
Net Debt 1 77,670 86,677 89,772 79,622 67,780 42,491 32,905 18,877
Reference price 2 371.68 233.26 138.10 78.76 161.66 235.99 235.99 235.99
Nbr of stocks (in thousands) 6,21,707 6,26,698 6,26,698 6,26,698 6,35,410 6,35,410 - -
Announcement Date 23/08/22 22/08/23 20/08/24 25/08/25 31/08/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.96x3.73x10.61x1.92% 7.44TCr
12.08x0.92x7.66x4.46% 4.95TCr
54.31x8.67x36.95x1.01% 1.61TCr
13.24x0.89x6.32x2.71% 1.43TCr
11.23x0.72x4.82x2.91% 1.01TCr
15.86x0.72x7.79x3.11% 989.89Cr
36.99x1.69x8.94x2.05% 913.18Cr
4.79x0.68x2.82x4.6% 903.69Cr
30.65x4.2x17.98x0.38% 758.6Cr
Average 22.23x 2.47x 11.54x 2.57% 2.22TCr
Weighted average by Cap. 20.51x 2.71x 11.11x 2.71%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sasol Limited

Historical PBR trend

Valuation ratios - PBR - Sasol Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sasol Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sasol Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Sasol Limited