|
Market Closed -
London S.E.
01:35:29 29/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 378.00 GBX | +2.83% |
|
+4.71% | -5.26% |
| 24/08 | JPMorgan raises Diploma, Barclays cuts Unite | AN |
| 05/08 | Activist investor Saba reveals exposure in UK's Unite Group | RE |
Company Valuation: Workspace Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,240 | 836.4 | 982.8 | 797.2 | 656.7 | 728.2 | - | - |
| Change | - | -32.53% | 17.51% | -18.89% | -17.62% | 10.9% | - | - |
| Enterprise Value (EV) 1 | 1,797 | 1,738 | 1,838 | 1,617 | 1,403 | 1,357 | 1,343 | 1,345 |
| Change | - | -3.28% | 5.72% | -12.02% | -13.22% | -3.29% | -1.06% | 0.2% |
| P/E | 10.1x | -21.9x | -5.1x | 148x | -5.46x | -15.6x | 13.1x | 9.47x |
| PBR | - | - | 0.63x | 0.54x | 0.5x | 0.59x | 0.58x | 0.56x |
| PEG | - | 0x | -0x | -1x | 0x | 0.3x | -0x | 0.2x |
| Capitalization / Revenue | 9.33x | 4.8x | 7.79x | 6.53x | 5.79x | 7.22x | 6.91x | 6.42x |
| EV / Revenue | 13.5x | 9.98x | 14.6x | 13.2x | 12.4x | 13.5x | 12.7x | 11.9x |
| EV / EBITDA | 25.6x | 17.8x | 17.8x | 16.4x | 15.1x | 17.5x | 16.7x | 15.6x |
| EV / EBIT | 26.7x | 18.3x | 18.2x | 16.4x | 15.3x | 17.8x | 17x | 15.4x |
| EV / FCF | 26.8x | -14.3x | - | 91.3x | 126x | 14.9x | 134x | 74.7x |
| FCF Yield | 3.73% | -6.98% | - | 1.09% | 0.79% | 6.71% | 0.74% | 1.34% |
| Dividend per Share 2 | 0.215 | 0.258 | 0.28 | 0.284 | 0.261 | 0.1967 | 0.178 | 0.1882 |
| Rate of return | 3.14% | 5.91% | 5.46% | 6.84% | 7.64% | 5.2% | 4.71% | 4.98% |
| EPS 2 | 0.681 | -0.199 | -1.004 | 0.028 | -0.626 | -0.2418 | 0.2885 | 0.3992 |
| Distribution rate | 31.6% | -130% | -27.9% | 1,014% | -41.7% | -81.4% | 61.7% | 47.1% |
| Net sales 1 | 132.9 | 174.2 | 126.2 | 122.1 | 113.4 | 100.9 | 105.4 | 113.4 |
| EBITDA 1 | 70.1 | 97.4 | 103.2 | 98.8 | 93.1 | 77.75 | 80.18 | 86.18 |
| EBIT 1 | 67.4 | 95.1 | 100.9 | 98.8 | 91.7 | 76.16 | 79.14 | 87.29 |
| Net income 1 | 123.9 | -37.8 | -192.5 | 5.4 | -120.3 | -46.74 | 68.87 | 86.9 |
| Net Debt 1 | 557.7 | 902 | 854.9 | 819.7 | 746.5 | 628.8 | 614.5 | 617.1 |
| Reference price 2 | 6.850 | 4.368 | 5.125 | 4.150 | 3.415 | 3.780 | 3.780 | 3.780 |
| Nbr of stocks (in thousands) | 180,963 | 191,478 | 191,775 | 192,086 | 192,289 | 192,649 | - | - |
| Announcement Date | 8/6/22 | 25/5/23 | 5/6/24 | 5/6/25 | 10/6/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -15.63x | 13.45x | 17.46x | 5.2% | 987M | |
| 39.88x | 15.8x | 16.08x | 5.27% | 58.46B | |
| 16.95x | 23.57x | 28.24x | 3.4% | 17.64B | |
| 8.6x | 12.25x | 15.01x | 5.57% | 16.59B | |
| 19.95x | 16.71x | 23.99x | 5.07% | 14.8B | |
| 9.93x | 13.6x | 16.16x | 5.22% | 12.57B | |
| 27.76x | 10.93x | 17.24x | 3.91% | 10.14B | |
| 8.02x | 20.59x | 27.85x | 3.16% | 9.71B | |
| 14.94x | 11.97x | 18.61x | 6.23% | 9.53B | |
| 35.28x | 7.55x | 12.13x | 5.59% | 8.99B | |
| Average | 16.57x | 14.64x | 19.28x | 4.86% | 15.94B | |
| Weighted average by Cap. | 25.07x | 15.47x | 18.78x | 4.93% |
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
- WKP Stock
- Valuation Workspace Group Plc
Select your edition
All financial news and data tailored to specific country editions
