Company Valuation: Sasol Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 230,271 145,738 86,464 49,236 102,399 160,889 - -
Change - -36.71% -40.67% -43.06% 107.98% 57.12% - -
Enterprise Value (EV) 1 307,941 232,415 176,236 128,858 170,179 203,110 192,102 177,669
Change - -24.53% -24.17% -26.88% 32.07% 19.35% -5.42% -7.51%
P/E 5.96x 17.9x -1.97x 7.47x 8.63x 4.8x 7.07x 6.83x
PBR 1.25x 0.76x 0.63x 0.34x 0.64x 0.87x 0.81x 0.72x
PEG - -0.2x 0x -0x 0.1x 0x -0.2x 1.97x
Capitalization / Revenue 0.84x 0.5x 0.31x 0.2x 0.38x 0.56x 0.61x 0.59x
EV / Revenue 1.12x 0.8x 0.64x 0.52x 0.63x 0.71x 0.73x 0.65x
EV / EBITDA 4.29x 3.51x 2.76x 2.46x 2.8x 2.83x 3.51x 3.24x
EV / EBIT 5.98x 4.2x 3.66x 3.35x 3.96x 3.62x 4.39x 4.36x
EV / FCF 17.6x 12x 24.6x 10.3x 13.9x 5.39x 8.84x 31x
FCF Yield 5.69% 8.33% 4.07% 9.75% 7.19% 18.5% 11.3% 3.23%
Dividend per Share 2 14.7 17 2 - - 12.88 8.661 7.203
Rate of return 3.96% 7.29% 1.45% - - 5.07% 3.41% 2.83%
EPS 2 62.34 13.02 -69.94 10.54 18.73 52.93 35.94 37.19
Distribution rate 23.6% 131% -2.86% - - 24.3% 24.1% 19.4%
Net sales 1 275,738 289,696 275,111 249,096 272,118 286,936 263,372 272,996
EBITDA 1 71,843 66,305 63,753 52,466 60,705 71,704 54,788 54,893
EBIT 1 51,514 55,400 48,109 38,464 43,010 56,049 43,718 40,795
Net income 1 38,956 8,799 -44,271 6,767 12,149 37,135 25,599 23,547
Net Debt 1 77,670 86,677 89,772 79,622 67,780 42,221 31,213 16,780
Reference price 2 371.68 233.26 138.10 78.76 161.66 254.16 254.16 254.16
Nbr of stocks (in thousands) 621,707 626,698 626,698 626,698 635,410 635,410 - -
Announcement Date 23/8/22 22/8/23 20/8/24 25/8/25 31/8/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.6x3.17x8.91x2.22% 65.45B
12.91x0.98x8.18x4.03% 54.19B
56.24x8.82x38.63x0.98% 16.74B
12.44x0.85x6.03x2.85% 13.56B
16.61x0.75x8.22x2.94% 10.34B
4.8x0.71x2.83x5.07% 9.78B
9.95x0.69x4.59x3.28% 9B
36.76x1.68x8.9x2.07% 9.04B
30.57x4.07x18.09x0.37% 7.79B
Average 22.10x 2.41x 11.60x 2.65% 21.77B
Weighted average by Cap. 19.94x 2.49x 10.88x 2.81%

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