Valuation Computacenter plc Boerse Muenchen

Stocks

Real-time Boerse Muenchen 06:43:20 17/09/26 am AEST			5-day change	1st Jan Change
62.50 ^EUR	0.00%		-6.11%	+79.82%

10/09	WINNERS & LOSERS: AB Foods slumps; Genus sees weakness in some markets	AN
10/09	UBS starts Bellway and Taylor Wimpey at 'sell'	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,293	2,164	3,157	2,227	3,073	5,547	-	-
Change	-	-34.29%	45.92%	-29.45%	37.96%	80.5%	-	-
Enterprise Value (EV) ¹	3,051	1,919	2,698	1,745	2,467	5,150	4,976	4,817
Change	-	-37.1%	40.58%	-35.32%	41.35%	108.75%	-3.38%	-3.19%
P/E	18.1x	12x	16.1x	13.9x	20.1x	20.8x	19.6x	19.1x
PBR	4.44x	2.49x	3.35x	2.9x	-	5.37x	4.58x	3.98x
PEG	-	-10.73x	1.82x	-1.2x	-4.15x	0.3x	3.13x	7.79x
Capitalization / Revenue	0.49x	0.33x	0.46x	0.32x	0.33x	0.41x	0.39x	0.37x
EV / Revenue	0.45x	0.3x	0.39x	0.25x	0.27x	0.38x	0.35x	0.32x
EV / EBITDA	10.1x	6.2x	8.76x	5.82x	6.81x	10.6x	9.62x	9.1x
EV / EBIT	11.6x	7.13x	9.94x	7.07x	8.98x	13.2x	12x	11.3x
EV / FCF	14.8x	8.79x	7.19x	4.38x	9.58x	43.6x	20.8x	15.6x
FCF Yield	6.73%	11.4%	13.9%	22.8%	10.4%	2.3%	4.81%	6.39%
Dividend per Share ²	0.663	0.679	0.7	0.707	0.746	1.01	1.087	1.115
Rate of return	2.28%	3.55%	2.51%	3.33%	2.55%	1.93%	2.07%	2.13%
EPS ²	1.609	1.591	1.732	1.529	1.455	2.522	2.68	2.746
Distribution rate	41.2%	42.7%	40.4%	46.2%	51.3%	40.1%	40.5%	40.6%
Net sales ¹	6,726	6,470	6,923	6,965	9,194	13,562	14,304	15,020
EBITDA ¹	302.9	309.5	308.1	299.7	362.3	485.8	517.2	529.3
EBIT ¹	262.8	269.1	271.5	246.7	274.7	390	413.6	427.8
Net income ¹	186.5	184.2	197.6	170.8	153.7	266.1	291.2	301.6
Net Debt ¹	-241.4	-244.3	-459	-482.2	-606	-396.8	-570.8	-729.5
Reference price ²	29.10	19.11	27.92	21.24	29.30	52.40	52.40	52.40
Nbr of stocks (in thousands)	113,153	113,221	113,081	104,871	104,878	104,949	-	-
Announcement Date	16/3/22	31/3/23	20/3/24	18/3/25	12/3/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	24.39x	3.94x	13.76x	2.72%	234B
ACCENTURE PLC	14.33x	1.58x	8.32x	3.34%	118B
SNOWFLAKE INC.	-126.64x	17.65x	97.86x	-.--%	114B
TATA CONSULTANCY SERVICES LTD.	14.57x	2.66x	10.03x	5.64%	84.9B
RELX PLC	19.8x	5.24x	12.86x	2.87%	59.74B
FUJITSU LIMITED	22.17x	1.82x	11.31x	1.32%	44.12B
INFOSYS LIMITED	14.12x	2.05x	8.68x	5.52%	45.47B
NEC CORPORATION	20.98x	1.59x	10.13x	0.9%	41B
HCL TECHNOLOGIES LIMITED	17.28x	2.18x	10.43x	5.06%	35.36B
Average	2.33x	4.30x	20.38x	3.04%	86.31B
Weighted average by Cap.	-1.93x	5.11x	24.00x	2.84%