|
Delayed
London S.E.
|
5-day change | 1st Jan Change | ||
| - GBX | -.--% |
|
-.--% | - |
| 21/09 | Sunbelt Rentals Holdings, Inc.(NYSE:SUNB) added to FTSE All-World Index | CI |
| 21/09 | Sunbelt Rentals Holdings, Inc.(LSE:SUNB) dropped from FTSE All-World Index | CI |
Company Valuation: Ashtead Group plc
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,478 | 25,018 | 32,025 | 22,468 | 31,403 | 31,593 | - | - |
| Change | - | 11.3% | 28.01% | -29.84% | 39.77% | 0.61% | - | - |
| Enterprise Value (EV) 1 | 29,638 | 33,978 | 42,680 | 32,799 | 38,957 | 40,682 | 39,986 | 38,839 |
| Change | - | 14.64% | 25.61% | -23.15% | 18.77% | 4.43% | -1.71% | -2.87% |
| P/E | - | - | - | - | 24.3x | 19.7x | 17.4x | 14.8x |
| PBR | - | - | - | - | 4.24x | 4.2x | 3.81x | 3.46x |
| PEG | - | - | - | - | - | 0.8x | 1.3x | 0.9x |
| Capitalization / Revenue | 2.82x | 2.59x | 2.95x | 2.08x | 2.82x | 2.61x | 2.44x | 2.28x |
| EV / Revenue | 3.72x | 3.51x | 3.93x | 3.04x | 3.49x | 3.36x | 3.09x | 2.8x |
| EV / EBITDA | 8.21x | 7.7x | 8.72x | 6.55x | 8.33x | 8.01x | 7.21x | 6.45x |
| EV / EBIT | 14.4x | 12.9x | 15.4x | 12.2x | 15.6x | 14.9x | 13.3x | 11.6x |
| EV / FCF | 26.3x | 63.9x | 197x | 18.3x | 19x | 32x | 27.8x | 21.1x |
| FCF Yield | 3.8% | 1.56% | 0.51% | 5.46% | 5.28% | 3.13% | 3.6% | 4.75% |
| Dividend per Share 2 | - | - | - | - | 1.125 | 1.24 | 1.308 | 1.461 |
| Rate of return | - | - | - | - | 1.47% | 1.61% | 1.7% | 1.9% |
| EPS 2 | - | - | - | - | 3.15 | 3.917 | 4.431 | 5.199 |
| Distribution rate | - | - | - | - | 35.7% | 31.7% | 29.5% | 28.1% |
| Net sales 1 | 7,962 | 9,667 | 10,859 | 10,792 | 11,154 | 12,101 | 12,941 | 13,872 |
| EBITDA 1 | 3,609 | 4,412 | 4,893 | 5,006 | 4,677 | 5,082 | 5,546 | 6,018 |
| EBIT 1 | 2,056 | 2,640 | 2,775 | 2,687 | 2,500 | 2,724 | 3,006 | 3,346 |
| Net income 1 | 1,251 | 1,618 | 1,598 | 1,510 | 1,325 | 1,583 | 1,798 | 2,072 |
| Net Debt 1 | 7,160 | 8,960 | 10,655 | 10,331 | 7,554 | 9,089 | 8,393 | 7,246 |
| Reference price 2 | 50.80 | 57.18 | 73.38 | 52.16 | 76.53 | 77.10 | 77.10 | 77.10 |
| Nbr of stocks (in thousands) | 442,473 | 437,493 | 436,399 | 430,743 | 410,331 | 409,765 | - | - |
| Announcement Date | 14/6/22 | 13/6/23 | 18/6/24 | 17/6/25 | 23/6/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.79x | 14.68x | 20.86x | 0.75% | 662B | |
| 35.02x | 6.42x | 22.78x | 1.03% | 77.11B | |
| 23.5x | 4.6x | 10.13x | 0.72% | 67.29B | |
| -106.62x | 24.05x | 57.83x | -.--% | 66.55B | |
| 10.38x | 1.38x | 7.12x | 1.06% | 45.17B | |
| 45.17x | 1.67x | 9.32x | -.--% | 44.93B | |
| 19.68x | 3.36x | 8.01x | 1.61% | 31.59B | |
| 19.79x | 6.06x | 11.56x | -.--% | 25.91B | |
| 9.41x | 2.53x | 6.09x | -.--% | 23.59B | |
| Average | 9.46x | 7.19x | 17.08x | 0.57% | 116.02B | |
| Weighted average by Cap. | 19.25x | 12.05x | 20.62x | 0.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SUNB Stock
- AHT Stock
- Valuation Ashtead Group plc
Select your edition
All financial news and data tailored to specific country editions
