|
Market Closed -
OTC Markets
03:25:38 29/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 137.83 USD | -0.84% |
|
+0.75% | +7.55% |
Company Valuation: Capitec Limited
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 239,851 | 203,698 | 233,629 | 356,035 | 549,409 | 535,183 | - | - |
| Change | - | -15.07% | 14.69% | 52.39% | 54.31% | -2.59% | - | - |
| Enterprise Value (EV) | 239,851 | 203,698 | 233,629 | 356,035 | 549,409 | 535,183 | 535,183 | 535,183 |
| Change | - | -15.07% | 14.69% | 52.39% | 54.31% | -2.59% | 0% | 0% |
| P/E | 28.2x | 20.9x | 22.1x | 25.9x | 32.6x | 26.9x | 22.9x | 19.5x |
| PBR | 6.72x | 5.2x | - | 6.99x | 9.23x | 7.7x | 6.62x | 5.66x |
| PEG | - | 1.5x | 2.49x | 0.9x | 1.5x | 1.5x | 1.3x | 1.1x |
| Capitalization / Revenue | 8.9x | 6.72x | 6.48x | 8.08x | 10.5x | 8.95x | 7.82x | 6.84x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 8.95x | 7.82x | 6.84x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 15.6x | 13.6x | 12.3x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 36.4 | 42 | 48.75 | 65.1 | 79.8 | 94.62 | 115.1 | 132.6 |
| Rate of return | 1.75% | 2.39% | 2.42% | 2.12% | 1.68% | 2.05% | 2.49% | 2.87% |
| EPS 2 | 73.6 | 83.92 | 91.37 | 118.8 | 145.4 | 171.8 | 201.8 | 237.1 |
| Distribution rate | 49.5% | 50% | 53.4% | 54.8% | 54.9% | 55.1% | 57% | 55.9% |
| Net sales 1 | 26,961 | 30,307 | 36,043 | 44,067 | 52,421 | 59,810 | 68,464 | 78,223 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 14,406 | 18,431 | 22,102 | 25,968 | 32,183 | 34,283 | 39,412 | 43,428 |
| Net income 1 | 8,523 | 9,707 | 10,567 | 13,742 | 16,833 | 19,945 | 23,491 | 27,522 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 2,074.35 | 1,754.51 | 2,017.77 | 3,074.37 | 4,743.54 | 4,620.00 | 4,620.00 | 4,620.00 |
| Nbr of stocks (in thousands) | 115,627 | 116,100 | 115,786 | 115,808 | 115,823 | 115,840 | - | - |
| Announcement Date | 12/4/22 | 18/4/23 | 23/4/24 | 23/4/25 | 22/4/26 | - | - | - |
1ZAR in Million2ZAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.48x | - | - | 1.9% | 892B | |
| 6.25x | - | - | 4.97% | 433B | |
| 6.8x | - | - | 4.67% | 381B | |
| 11.54x | - | - | 2.36% | 351B | |
| 6.36x | - | - | 4.89% | 344B | |
| 6.78x | - | - | 4.71% | 316B | |
| 10.55x | - | - | 4.93% | 294B | |
| 17.59x | - | - | 2.39% | 281B | |
| 11.26x | - | - | 2.3% | 248B | |
| Average | 10.07x | 3.68% | 393.22B | |||
| Weighted average by Cap. | 10.32x | 3.48% |
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
- CPI Stock
- CKHG.Y Stock
- Valuation Capitec Limited
Select your edition
All financial news and data tailored to specific country editions
