|
Market Closed -
London S.E.
03:35:28 31/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 5,930.00 GBX | +0.08% |
|
+0.08% | +28.19% |
| 28/10 | Intertek quarterly sales rise ahead of GBP9.5 billion takeover by EQT | AN |
| 28/10 | Intertek Group's Q3 Revenue Grows; Outlook Affirmed | MT |
Company Valuation: Intertek Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,069 | 6,500 | 6,847 | 7,624 | 7,102 | 9,102 | - | - |
| Change | - | -28.33% | 5.35% | 11.34% | -6.84% | 28.17% | - | - |
| Enterprise Value (EV) 1 | 10,094 | 7,560 | 7,766 | 8,423 | 8,421 | 10,286 | 10,188 | 10,080 |
| Change | - | -25.11% | 2.72% | 8.47% | -0.02% | 22.14% | -0.95% | -1.06% |
| P/E | 31.6x | 22.6x | 23.2x | 22.2x | 21.4x | 25.8x | 23x | 21.2x |
| PBR | 8.42x | 5.09x | 5.18x | 5.48x | 6.79x | 7.4x | 6.86x | 6.36x |
| PEG | - | 80.41x | 8.28x | 1.4x | 13.79x | 4x | 1.9x | 2.53x |
| Capitalization / Revenue | 3.25x | 2.04x | 2.06x | 2.25x | 2.07x | 2.54x | 2.41x | 2.29x |
| EV / Revenue | 3.62x | 2.37x | 2.33x | 2.48x | 2.45x | 2.87x | 2.7x | 2.53x |
| EV / EBITDA | 15.7x | 10.8x | 10.7x | 11.2x | 10.7x | 12.3x | 11.4x | 10.6x |
| EV / EBIT | 21.3x | 14.5x | 14.1x | 14.3x | 13.6x | 15.5x | 14.4x | 13.3x |
| EV / FCF | 26.2x | 20.5x | 21.9x | 21.3x | 25.8x | 26.6x | 23.7x | 21.7x |
| FCF Yield | 3.82% | 4.87% | 4.58% | 4.69% | 3.88% | 3.76% | 4.21% | 4.6% |
| Dividend per Share 2 | 1.058 | 1.058 | 1.117 | 1.565 | 1.65 | 1.711 | 1.871 | 2.026 |
| Rate of return | 1.88% | 2.62% | 2.63% | 3.31% | 3.57% | 2.89% | 3.15% | 3.42% |
| EPS 2 | 1.779 | 1.784 | 1.834 | 2.127 | 2.16 | 2.299 | 2.583 | 2.799 |
| Distribution rate | 59.5% | 59.3% | 60.9% | 73.6% | 76.4% | 74.4% | 72.4% | 72.4% |
| Net sales 1 | 2,786 | 3,193 | 3,329 | 3,393 | 3,432 | 3,589 | 3,779 | 3,981 |
| EBITDA 1 | 643.2 | 700.6 | 726.4 | 751.8 | 786.6 | 838.4 | 893.8 | 949.8 |
| EBIT 1 | 473.9 | 520.1 | 551.1 | 590.1 | 619.6 | 663.8 | 705.1 | 756.4 |
| Net income 1 | 288.1 | 288.8 | 297.4 | 345.4 | 343.5 | 365 | 411.2 | 446 |
| Net Debt 1 | 1,026 | 1,060 | 918.4 | 799.4 | 1,319 | 1,183 | 1,086 | 978.1 |
| Reference price 2 | 56.30 | 40.34 | 42.46 | 47.28 | 46.26 | 59.30 | 59.30 | 59.30 |
| Nbr of stocks (in thousands) | 161,080 | 161,119 | 161,261 | 161,243 | 153,522 | 153,496 | - | - |
| Announcement Date | 1/3/22 | 28/2/23 | 5/3/24 | 4/3/25 | 3/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.79x | 2.87x | 12.27x | 2.89% | 12.19B | |
| 33.01x | 17.01x | 24.19x | 0.65% | 769B | |
| 39.88x | 7.25x | 25.73x | 0.9% | 87.29B | |
| 24.18x | 4.82x | 10.5x | 0.68% | 72.45B | |
| 11.24x | 1.46x | 7.24x | 0.99% | 47.36B | |
| -72.94x | 16.71x | 40.54x | -.--% | 42.25B | |
| 44.13x | 1.69x | 9.5x | -.--% | 46.08B | |
| 21.34x | 3.6x | 8.54x | 1.48% | 34.27B | |
| 20.1x | 6.14x | 11.77x | -.--% | 26.33B | |
| 10.51x | 2.68x | 6.46x | -.--% | 26.6B | |
| Average | 15.72x | 6.42x | 15.67x | 0.76% | 116.39B | |
| Weighted average by Cap. | 27.46x | 13.16x | 21.50x | 0.66% |
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
- ITRK Stock
- Valuation Intertek Group plc
Select your edition
All financial news and data tailored to specific country editions
