|
Delayed
London S.E.
01:35:12 29/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 84.00 GBX | -0.36% |
|
-0.36% | -23.98% |
| 26/08 | Abercrombie raises full-year forecasts on robust apparel demand, shares jump | RE |
| 18/08 | GlobalData CEO Dawson sells GBP17.1 million shares | AN |
Company Valuation: GlobalData Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,681 | 1,321 | 1,578 | 1,499 | 794.9 | 607.5 | - | - |
| Change | - | -21.44% | 19.47% | -5% | -46.97% | -23.58% | - | - |
| Enterprise Value (EV) 1 | 1,859 | 1,570 | 1,822 | 1,489 | 909.1 | 762 | 695.7 | 625.6 |
| Change | - | -15.52% | 16.01% | -18.27% | -38.94% | -16.19% | -8.7% | -10.08% |
| P/E | 70.5x | 44.8x | 51.6x | 51.1x | 25.1x | 14.6x | 12.5x | 11.3x |
| PBR | 15.9x | 28.8x | 27.4x | 3.69x | 2.72x | 1.89x | 1.54x | 1.34x |
| PEG | - | 1.5x | 14.34x | -19.42x | 1.3x | 0.5x | 0.8x | 1x |
| Capitalization / Revenue | 8.88x | 5.43x | 5.78x | 5.25x | 2.47x | 1.83x | 1.78x | 1.73x |
| EV / Revenue | 9.82x | 6.46x | 6.67x | 5.21x | 2.82x | 2.3x | 2.04x | 1.78x |
| EV / EBITDA | 28.9x | 18.2x | 16.4x | 12.7x | 8.25x | 6.08x | 5.25x | 4.54x |
| EV / EBIT | 32.3x | 19.6x | 17.4x | 13.4x | 8.78x | 7.13x | 6.17x | 5.32x |
| EV / FCF | 36.2x | 19x | 29.6x | 16.5x | 12.1x | 10.9x | 8.91x | 7.59x |
| FCF Yield | 2.76% | 5.27% | 3.38% | 6.07% | 8.29% | 9.16% | 11.2% | 13.2% |
| Dividend per Share 2 | 0.027 | 0.0364 | 0.046 | 0.025 | 0.015 | 0.016 | 0.0177 | 0.0189 |
| Rate of return | 1.35% | 2.21% | 2.35% | 1.32% | 1.36% | 1.9% | 2.11% | 2.25% |
| EPS 2 | 0.0283 | 0.0367 | 0.038 | 0.037 | 0.044 | 0.0576 | 0.067 | 0.0742 |
| Distribution rate | 95.5% | 99.2% | 121% | 67.6% | 34.1% | 27.7% | 26.5% | 25.5% |
| Net sales 1 | 189.3 | 243.2 | 273.1 | 285.5 | 322.1 | 331.4 | 341.1 | 350.8 |
| EBITDA 1 | 64.4 | 86.4 | 110.8 | 116.8 | 110.2 | 125.3 | 132.6 | 137.8 |
| EBIT 1 | 57.6 | 80 | 104.6 | 111 | 103.6 | 106.8 | 112.7 | 117.6 |
| Net income 1 | 24.9 | 30.5 | 30.8 | 29.6 | 33.1 | 40.15 | 45.02 | 50.42 |
| Net Debt 1 | 177.6 | 249.6 | 243.9 | -10.1 | 114.2 | 154.5 | 88.2 | 18.11 |
| Reference price 2 | 1.9950 | 1.6450 | 1.9600 | 1.8900 | 1.1050 | 0.8400 | 0.8400 | 0.8400 |
| Nbr of stocks (in thousands) | 842,741 | 802,884 | 805,027 | 793,095 | 719,387 | 723,160 | - | - |
| Announcement Date | 28/2/22 | 27/2/23 | 4/3/24 | 10/3/25 | 2/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.59x | 2.3x | 6.08x | 1.9% | 824M | |
| 27.6x | 9.85x | 18.66x | 0.89% | 131B | |
| 26.21x | 5.94x | 14.89x | 2.42% | 46B | |
| 28.89x | 13.47x | 21.91x | 1.43% | 41.49B | |
| 29.1x | 4.1x | 12.96x | 1.15% | 22.83B | |
| 13.46x | 3.1x | 9.28x | 3.84% | 18.16B | |
| 20.09x | 4.02x | 11.39x | 0.59% | 16.41B | |
| 25.47x | 5.2x | 13.17x | 2.84% | 16.3B | |
| 20.5x | 4.9x | 13.12x | 1.46% | 10.99B | |
| 40.73x | - | - | 0.71% | 3.41B | |
| Average | 24.66x | 5.87x | 13.49x | 1.72% | 30.7B | |
| Weighted average by Cap. | 26.18x | 8.15x | 16.62x | 1.49% |
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
- DATA Stock
- Valuation GlobalData Plc
Select your edition
All financial news and data tailored to specific country editions
