Valuation Pepkor Holdings Limited

Equities

End-of-day quote Johannesburg S.E. Other stock markets 2026-01-22			5-day change	1st Jan Change
26.67 ^ZAR	+2.89%		+5.58%	+0.83%

Dec. 24	South African Markets - Factors to watch on December 24	RE
Dec. 23	Pepkor Holdings Limited Announces Changes to Board and Board Committees, Effective February 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	80,571	76,395	63,256	88,336	89,450	98,409	-	-
Change	-	-5.18%	-17.2%	39.65%	1.26%	10.02%	-	-
Enterprise Value (EV) ¹	85,242	83,505	70,827	95,605	98,326	115,182	113,406	111,068
Change	-	-2.04%	-15.18%	34.98%	2.85%	17.14%	-1.54%	-2.06%
P/E ratio	15.9x	12.8x	-48.7x	42.7x	16.1x	14.7x	12.8x	11.1x
PBR	1.37x	1.22x	1.09x	1.53x	1.42x	1.43x	1.31x	1.19x
PEG	-	0.6x	0x	-0x	0x	0.7x	0.8x	0.8x
Capitalization / Revenue	1.04x	0.94x	0.72x	1.04x	0.94x	0.91x	0.82x	0.76x
EV / Revenue	1.1x	1.03x	0.81x	1.12x	1.03x	1.06x	0.94x	0.85x
EV / EBITDA	6.51x	5.71x	5x	6.64x	6.14x	6.38x	5.57x	4.94x
EV / EBIT	9.16x	8.08x	7.45x	9.75x	8.86x	9.17x	7.99x	7.08x
EV / FCF	-	-	23x	26.9x	59.9x	58.6x	11.1x	9.08x
FCF Yield	-	-	4.34%	3.72%	1.67%	1.71%	9.04%	11%
Dividend per Share ²	0.442	0.552	0.4808	0.485	0.5296	0.6093	0.7044	0.8165
Rate of return	2.05%	2.66%	2.79%	2.01%	2.18%	2.28%	2.64%	3.06%
EPS ²	1.354	1.626	-0.354	0.564	1.512	1.811	2.088	2.396
Distribution rate	32.6%	33.9%	-136%	86%	35%	33.6%	33.7%	34.1%
Net sales ¹	77,329	81,396	87,408	85,136	95,340	108,586	120,239	130,153
EBITDA ¹	13,104	14,626	14,173	14,398	16,001	18,053	20,352	22,463
EBIT ¹	9,305	10,333	9,512	9,802	11,092	12,555	14,187	15,694
Net income ¹	4,875	6,114	-1,298	2,072	5,638	6,704	7,805	9,019
Net Debt ¹	4,671	7,110	7,571	7,269	8,876	16,773	14,997	12,659
Reference price ²	21.57	20.77	17.25	24.09	24.31	26.67	26.67	26.67
Nbr of stocks (in thousands)	3,735,306	3,678,142	3,666,999	3,666,903	3,679,547	3,689,884	-	-
Announcement Date	12/13/21	11/22/22	11/28/23	11/25/24	11/25/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PEPKOR HOLDINGS LIMITED	14.72x	1.06x	6.38x	2.28%	6.09B
FALABELLA S.A.	18.48x	1.49x	10.32x	1.45%	18.79B
TRENT LIMITED	74.38x	6.55x	38.59x	0.16%	14.76B
DILLARD'S, INC.	18.69x	1.45x	10.93x	4.82%	10.05B
CANADIAN TIRE CORPORATION, LIMITED	16.81x	1.01x	7.84x	4.06%	6.86B
VISHAL MEGA MART LIMITED	69.33x	4.4x	30.08x	0.72%	6.34B
MINISO GROUP HOLDING LIMITED	20.58x	2.02x	9.76x	3.17%	6.09B
ISETAN MITSUKOSHI HOLDINGS LTD.	15.61x	1.81x	9.91x	2.33%	6.01B
Average	31.07x	2.47x	15.47x	2.37%	9.37B
Weighted average by Cap.	33.29x	2.72x	17.01x	2.1%