|
Market Closed -
London S.E.
01:35:17 19/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 151.40 GBX | -2.57% |
|
-0.46% | -16.17% |
Company Valuation: Marshalls plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,376 | 688.5 | 700.4 | 743 | 456.6 | 382.7 | - | - |
| Change | - | -49.98% | 1.73% | 6.09% | -38.56% | -16.18% | - | - |
| Enterprise Value (EV) 1 | 1,376 | 879.3 | 873.3 | 876.9 | 633.6 | 535.5 | 517.5 | 499.7 |
| Change | - | -36.11% | -0.68% | 0.42% | -27.75% | -15.47% | -3.37% | -3.43% |
| P/E | 25.3x | 24.2x | 38.3x | 24.1x | 32.3x | 11.1x | 9.36x | 7.8x |
| PBR | 4.02x | 0.97x | 1.1x | 1.13x | 0.7x | 0.59x | 0.56x | 0.54x |
| PEG | - | -0.4x | -1.1x | 0.4x | -0.6x | 0x | 0.5x | 0.4x |
| Capitalization / Revenue | 2.34x | 0.96x | 1.04x | 1.2x | 0.72x | 0.6x | 0.58x | 0.55x |
| EV / Revenue | 2.34x | 1.22x | 1.3x | 1.42x | 1x | 0.84x | 0.78x | 0.72x |
| EV / EBITDA | 12.9x | 6.46x | 8.43x | 8.97x | 7.45x | 6.01x | 5.25x | 4.7x |
| EV / EBIT | 18.1x | 8.69x | 12.4x | 13.1x | 11.2x | 8.7x | 7.6x | 6.67x |
| EV / FCF | 29.6x | 15.3x | 14.7x | 13x | 28.3x | 14.2x | 12.2x | 11.4x |
| FCF Yield | 3.38% | 6.54% | 6.8% | 7.71% | 3.54% | 7.03% | 8.18% | 8.79% |
| Dividend per Share 2 | 0.143 | 0.156 | 0.083 | 0.08 | 0.067 | 0.0748 | 0.0857 | 0.0976 |
| Rate of return | 2.06% | 5.71% | 2.97% | 2.72% | 3.71% | 4.94% | 5.66% | 6.44% |
| EPS 2 | 0.274 | 0.113 | 0.073 | 0.122 | 0.056 | 0.137 | 0.1617 | 0.1941 |
| Distribution rate | 52.2% | 138% | 114% | 65.6% | 120% | 54.6% | 53% | 50.3% |
| Net sales 1 | 589.3 | 719.4 | 671.2 | 619.2 | 632.1 | 640.6 | 664.1 | 694.6 |
| EBITDA 1 | 107.1 | 136 | 103.6 | 97.8 | 85 | 89.13 | 98.56 | 106.4 |
| EBIT 1 | 76.22 | 101.1 | 70.7 | 66.7 | 56.4 | 61.54 | 68.12 | 74.97 |
| Net income 1 | 54.81 | 26.79 | 18.6 | 31 | 14.4 | 38 | 41.97 | 49.28 |
| Net Debt 1 | -0.198 | 190.8 | 172.9 | 133.9 | 177 | 152.9 | 134.8 | 117 |
| Reference price 2 | 6.925 | 2.732 | 2.794 | 2.945 | 1.806 | 1.514 | 1.514 | 1.514 |
| Nbr of stocks (in thousands) | 198,763 | 252,012 | 250,676 | 252,307 | 252,802 | 252,759 | - | - |
| Announcement Date | 17/3/22 | 15/3/23 | 18/3/24 | 17/3/25 | 16/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.05x | 0.84x | 6.01x | 4.94% | 512M | |
| 14.8x | 1.78x | 8.56x | 1.81% | 57.31B | |
| 31.04x | 5.86x | 17.09x | 0.7% | 34.84B | |
| 33x | 3.41x | 17.53x | 0.94% | 33.77B | |
| 26.83x | 4.27x | 14.23x | 0.88% | 31.21B | |
| 11.41x | 1.38x | 6.4x | 2.69% | 28.95B | |
| 23.08x | 7.19x | 14.13x | 2.06% | 26.66B | |
| 73.41x | 4.58x | 70.84x | 0.31% | 22.68B | |
| 15.34x | 1.94x | 7.77x | 1.38% | 20.6B | |
| 10.44x | 1.14x | 5.57x | 0.99% | 14.62B | |
| Average | 25.04x | 3.24x | 16.81x | 1.67% | 27.11B | |
| Weighted average by Cap. | 25.69x | 3.49x | 16.73x | 1.37% |
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
- MSLH Stock
- Valuation Marshalls plc
Select your edition
All financial news and data tailored to specific country editions
