Company Valuation: Nutun Limited

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Capitalization 1 13,964 29,194 27,841 3,206 2,298 784.3
Change - 109.07% -4.64% -88.48% -28.32% -65.87%
Enterprise Value (EV) 1 27,715 43,887 49,711 27,809 6,790 4,774
Change - 58.35% 13.27% -44.06% -75.58% -29.69%
P/E ratio 85.7x 12.3x 16.6x -3.49x -1.54x -3.3x
PBR 2.46x 3x 3.5x 0.46x 1.39x 0.56x
PEG - 0x -0.5x 0x -0x 0x
Capitalization / Revenue 2.32x 4.39x 1.17x 0.13x 1.56x 0.55x
EV / Revenue 4.61x 6.6x 2.09x 1.12x 4.6x 3.33x
EV / EBITDA 16.3x 17.2x 63.7x -6.49x -26.8x -19.5x
EV / EBIT 16.8x 17.7x 76.8x -6.19x -14x -16.4x
EV / FCF -25.5x -26x -16.7x -4.91x 141x 17.2x
FCF Yield -3.92% -3.85% -6% -20.4% 0.71% 5.81%
Dividend per Share 2 - 0.52 0.7 - - -
Rate of return - 1.26% 1.9% - - -
EPS 2 0.2529 3.349 2.22 -1.204 -1.904 -0.3035
Distribution rate - 15.5% 31.5% - - -
Net sales 1 6,009 6,651 23,795 24,755 1,476 1,435
EBITDA 1 1,703 2,551 780 -4,283 -253 -245
EBIT 1 1,647 2,484 647 -4,492 -486 -291
Net income 1 158 2,290 1,643 -915 -1,486 -238
Net Debt 1 13,751 14,693 21,870 24,603 4,492 3,990
Reference price 2 21.670 41.210 36.760 4.200 2.930 1.000
Nbr of stocks (in thousands) 644,390 708,431 757,367 763,313 784,313 784,313
Announcement Date 11/24/20 11/16/21 11/15/22 12/5/23 1/28/25 12/1/25
1ZAR in Million2ZAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 58.41M
35.79x6.43x23.22x0.97% 69.99B
37.29x4.37x14.13x1.25% 19.21B
20.42x1.15x11.29x1.13% 14.43B
18.79x2x9.91x3.72% 14.17B
33.57x3.86x15.79x1.87% 8.14B
16.16x1.97x8.49x4.47% 7.88B
13.22x0.59x8.53x1.66% 6.08B
9.79x1.08x5.59x2.21% 5.8B
16.38x0.36x8.16x4.44% 4.85B
Average 22.38x 2.42x 11.68x 2.41% 15.06B
Weighted average by Cap. 29.22x 4.23x 16.73x 1.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. NTU Stock
  4. Valuation Nutun Limited