Valuation Bid Corporation Limited

Equities

End-of-day quote Johannesburg S.E. Other stock markets 2026-05-20			5-day change	1st Jan Change
415.53 ^ZAR	-0.61%		+2.66%	-1.50%

Feb. 25	Bid Corporation Limited Declares Interim Cash Dividend for the Half Year Ended December 31, 2025, Payable on March 30, 2026	CI
Feb. 25	Bid Corporation Limited Reports Earnings Results for the Half Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	103,487	102,497	138,025	142,503	156,680	139,612	-	-
Change	-	-0.96%	34.66%	3.24%	9.95%	-10.89%	-	-
Enterprise Value (EV) ¹	109,483	110,291	147,615	153,135	171,118	152,776	150,784	148,535
Change	-	0.74%	33.84%	3.74%	11.74%	-10.72%	-1.3%	-1.49%
P/E ratio	33.5x	21.3x	20.1x	17.8x	19.3x	15.8x	14.6x	13.3x
PBR	3.7x	3.34x	3.47x	3.37x	3.33x	2.73x	2.53x	2.34x
PEG	-	0.4x	0.5x	1.1x	10.62x	1.81x	1.84x	1.33x
Capitalization / Revenue	0.9x	0.7x	0.7x	0.63x	0.67x	0.57x	0.54x	0.5x
EV / Revenue	0.95x	0.75x	0.75x	0.68x	0.73x	0.62x	0.58x	0.54x
EV / EBITDA	15.6x	12.2x	11.1x	9.89x	10.3x	8.95x	8.33x	7.61x
EV / EBIT	22.3x	14.5x	14x	12.6x	13.2x	11.5x	10.7x	9.74x
EV / FCF	27.4x	21.9x	16.5x	19.1x	17.9x	23.3x	20.8x	16.5x
FCF Yield	3.65%	4.56%	6.05%	5.24%	5.57%	4.3%	4.8%	6.05%
Dividend per Share ²	4	7	9.4	10.9	11.6	12.23	13.39	14.69
Rate of return	1.29%	2.28%	2.27%	2.57%	2.48%	2.94%	3.22%	3.54%
EPS ²	9.232	14.4	20.56	23.83	24.27	26.38	28.47	31.31
Distribution rate	43.3%	48.6%	45.7%	45.7%	47.8%	46.4%	47%	46.9%
Net sales ¹	114,803	147,138	196,341	225,900	235,591	246,005	259,080	277,348
EBITDA ¹	7,037	9,052	13,248	15,489	16,618	17,077	18,109	19,525
EBIT ¹	4,917	7,591	10,509	12,177	12,953	13,277	14,095	15,244
Net income ¹	3,089	4,825	6,886	8,010	8,174	8,958	9,674	10,516
Net Debt ¹	5,995	7,795	9,590	10,632	14,438	13,164	11,172	8,923
Reference price ²	309.61	306.81	413.29	424.87	467.43	415.53	415.53	415.53
Nbr of stocks (in thousands)	334,250	334,072	333,966	335,404	335,194	335,985	-	-
Announcement Date	9/30/21	8/24/22	8/29/23	8/27/24	8/27/25	-	-	-

¹ZAR in Million²ZAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BID CORPORATION LIMITED	15.75x	0.62x	8.95x	2.94%	8.49B
BUSY MING GROUP CO., LTD.	22.28x	0.77x	13.2x	0.79%	11.54B
THE CHEFS' WAREHOUSE, INC.	37.12x	0.83x	12.77x	-.--%	3.15B
METCASH LIMITED	12.09x	0.29x	6.76x	5.85%	2.35B
SLIGRO FOOD GROUP N.V.	13.35x	0.36x	6.06x	4.65%	660M
MARR S.P.A.	14.11x	0.34x	6.5x	6.48%	548M
VITAL FARMS, INC.	-21.43x	-	-	-.--%	404M
Average	13.32x	0.54x	9.04x	2.96%	3.88B
Weighted average by Cap.	20.04x	0.67x	10.92x	2.01%