|
Market Closed -
London S.E.
03:35:06 30/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 278.00 GBX | -2.97% |
|
-1.07% | -31.44% |
| 03/10 | Global markets live: RTX, Microsoft, Amazon, Nike, Boeing… |  |
| 02/10 | Capita facing fresh government review after alleged pension failures | AN |
Company Valuation: Capita plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 607.9 | 406.3 | 370.5 | 237.5 | 461.3 | 332.8 | - | - |
| Change | - | -33.16% | -8.81% | -35.91% | 94.22% | -27.85% | - | - |
| Enterprise Value (EV) 1 | 1,488 | 888.7 | 916 | 652.7 | 922.9 | 867.3 | 851.3 | 806.6 |
| Change | - | -40.26% | 3.07% | -28.75% | 41.39% | -6.01% | -1.85% | -5.25% |
| P/E | 2.74x | 5.51x | -2.08x | 3.18x | -2.81x | -21.7x | 7.8x | 4.77x |
| PBR | 2.21x | 1.23x | 3.27x | 1.22x | 9.74x | 4.54x | 2.5x | 1.55x |
| PEG | - | -0.1x | 0x | -0x | 0x | 0.2x | -0x | 0.1x |
| Capitalization / Revenue | 0.19x | 0.13x | 0.13x | 0.1x | 0.21x | 0.18x | 0.18x | 0.18x |
| EV / Revenue | 0.47x | 0.29x | 0.33x | 0.27x | 0.42x | 0.47x | 0.46x | 0.43x |
| EV / EBITDA | 5.04x | 3.72x | 4.27x | 3.51x | 4.91x | 6.7x | 4.54x | 3.9x |
| EV / EBIT | 10.7x | 8.64x | 8.55x | 6.81x | 8.13x | 13.5x | 7.1x | 5.8x |
| EV / FCF | -7.27x | 36.3x | -9x | -8.63x | -20.8x | -18.3x | 19.7x | 14.3x |
| FCF Yield | -13.8% | 2.76% | -11.1% | -11.6% | -4.81% | -5.46% | 5.08% | 6.99% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.00333 | 0.01 |
| Rate of return | - | - | - | - | - | - | 0.12% | 0.36% |
| EPS 2 | 2 | 0.66 | -1.59 | 0.6615 | -1.441 | -0.1281 | 0.3564 | 0.5826 |
| Distribution rate | - | - | - | - | - | - | 0.93% | 1.72% |
| Net sales 1 | 3,182 | 3,015 | 2,815 | 2,422 | 2,200 | 1,826 | 1,842 | 1,890 |
| EBITDA 1 | 295.1 | 238.8 | 214.6 | 186.1 | 188 | 129.4 | 187.7 | 206.6 |
| EBIT 1 | 139.1 | 102.9 | 107.1 | 95.9 | 113.5 | 64.36 | 120 | 139.1 |
| Net income 1 | 224.7 | 74.8 | -178.1 | 76.7 | -164.1 | -16.61 | 47.61 | 69.36 |
| Net Debt 1 | 879.8 | 482.4 | 545.5 | 415.2 | 461.6 | 534.5 | 518.5 | 473.8 |
| Reference price 2 | 5.475 | 3.639 | 3.300 | 2.103 | 4.055 | 2.780 | 2.780 | 2.780 |
| Nbr of stocks (in thousands) | 111,035 | 111,662 | 112,279 | 112,926 | 113,749 | 119,713 | - | - |
| Announcement Date | 10/3/22 | 2/3/23 | 6/3/24 | 5/3/25 | 10/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -22.37x | 0.48x | 6.78x | -.--% | 457M | |
| 31.97x | 16.49x | 23.44x | 0.67% | 745B | |
| 38.61x | 7.02x | 24.92x | 0.93% | 84.5B | |
| 24.28x | 4.84x | 10.55x | 0.67% | 72.73B | |
| -86.29x | 19.02x | 46.14x | -.--% | 49.98B | |
| 11.15x | 1.45x | 7.16x | 0.99% | 46.97B | |
| 43.54x | 1.67x | 9.37x | -.--% | 45.47B | |
| 21.16x | 3.57x | 8.47x | 1.49% | 33.97B | |
| 19.85x | 6.07x | 11.65x | -.--% | 25.99B | |
| 10.06x | 2.62x | 6.32x | -.--% | 25.45B | |
| Average | 9.20x | 6.32x | 15.48x | 0.48% | 113.04B | |
| Weighted average by Cap. | 25.23x | 12.97x | 21.37x | 0.64% |
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
- CPI Stock
- Valuation Capita plc
Select your edition
All financial news and data tailored to specific country editions
