| Size & multiples | |||
| Market Cap | — | Enterprise Value | — |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | — | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | — | Buyback Yield | — |
| Owner Earnings (TTM) | ZAR 6.77B | Owner Earnings Yield | — |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.03 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.16% |
| After-tax Cost of Debt | 35.14% | Synthetic credit rating | B- |
| Cost of Debt · embedded (pre-tax) | 55.86% | Cost of Debt · marginal (synthetic) | 9.09% |
| WACC | — | ROIC | 9.41% |
| EVA Spread (ROIC−WACC) | — | EVA | — |
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows latest annual · EPS TTM ZAR 10.54 · revenue TTM ZAR 249.10B · FCF TTM ZAR 12.96B (in ZAR)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Compared against all 184 Energy names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| Net Margin | 2.7% | 4.6% | -0.3%–14.0% | 41 ↓weak |
| Operating Margin | 7.6% | 7.5% | 0.6%–22.7% | 50 ↑strong |
| ROE | 4.6% | 6.7% | 0.1%–14.2% | 42 ↓weak |
