|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,750.00 GBX | -2.54% |
|
+3.60% | +14.89% |
| 02/07 | Camellia plc Announces Appointment of Orli Arav as Independent Non-Executive Director, Effective July 2, 2026 | CI |
| 12/06 | Camellia Sells Art Collection for GBP14 Million | MT |
Company Valuation: Camellia Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 187.8 | 131.5 | 128.2 | 131.3 | 126.5 | 145.3 | - | - |
| Change | - | -30% | -2.52% | 2.45% | -3.64% | 14.89% | - | - |
| Enterprise Value (EV) 1 | 187.8 | 131.5 | 113.5 | 59.5 | 83.02 | 91.84 | 85.52 | 115.4 |
| Change | - | -30% | -13.7% | -47.56% | 39.52% | 10.62% | -6.88% | 34.92% |
| P/E | - | -10.1x | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.68x | - | 0.47x | 0.5x | 0.47x | 0.52x | 0.49x | 0.47x |
| EV / Revenue | 0.68x | - | 0.42x | 0.23x | 0.31x | 0.33x | 0.29x | 0.37x |
| EV / EBITDA | - | - | -29.9x | 13.8x | 8.22x | 7.65x | 6.48x | 7.96x |
| EV / EBIT | - | - | -7.88x | -12.4x | 83x | 45.8x | 26.7x | 25.7x |
| EV / FCF | - | - | -4.28x | -4.96x | -16.6x | -3.68x | -4.08x | -5.29x |
| FCF Yield | - | - | -23.4% | -20.2% | -6.02% | -27.2% | -24.5% | -18.9% |
| Dividend per Share 2 | 1.46 | - | 0.44 | 2.6 | 2.6 | 2.73 | 2.866 | 3.01 |
| Rate of return | 2.15% | - | 0.95% | 5.46% | 5.19% | 4.63% | 4.86% | 5.1% |
| EPS 2 | - | -4.707 | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 277.2 | - | 272.3 | 262.2 | 268 | 281.4 | 295.5 | 310.2 |
| EBITDA 1 | - | - | -3.8 | 4.3 | 10.1 | 12.01 | 13.2 | 14.49 |
| EBIT 1 | - | - | -14.4 | -4.8 | 1 | 2.007 | 3.2 | 4.491 |
| Net income | - | -13 | - | - | - | - | - | - |
| Net Debt 1 | - | - | -14.7 | -71.8 | -43.5 | -53.51 | -59.83 | -29.96 |
| Reference price 2 | 68.00 | 47.60 | 46.40 | 47.60 | 50.05 | 59.00 | 59.00 | 59.00 |
| Nbr of stocks (in thousands) | 2,762 | 2,762 | 2,762 | 2,758 | 2,528 | 2,528 | - | - |
| Announcement Date | 31/5/22 | 3/5/23 | 29/4/24 | 30/4/25 | 5/5/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.34x | 7.96x | 4.63% | 202M | |
| 32.83x | 1.03x | 11.34x | 0.81% | 13.85B | |
| 9.01x | 1.14x | 9.28x | 4.64% | 5.39B | |
| 30.69x | 1.9x | 14.54x | 1.3% | 3.57B | |
| 12.33x | 1.35x | 6.39x | 2.03% | 2.68B | |
| 13.74x | 0.76x | 8.6x | - | 1.76B | |
| 54.26x | 0.82x | 12.24x | 1.52% | 1.52B | |
| 31.62x | 0.75x | 6.87x | 0.47% | 1.47B | |
| Average | 26.35x | 1.01x | 9.65x | 2.2% | 3.8B | |
| Weighted average by Cap. | 26.42x | 1.13x | 10.56x | 1.75% |
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
- CAM Stock
- Valuation Camellia Plc
Select your edition
All financial news and data tailored to specific country editions
