Valuation Bellway p.l.c.

Stocks

Real-time Estimate Cboe Europe Other stock markets 11:30:00 2026-06-09 am EDT			5-day change	1st Jan Change
1,797.00 ^GBX	+2.39%		-0.66%	-34.29%

03:47am	Bellway sticks with annual outlook but demand cools in April and May	AN
02:59am	GSK agrees to buy US cancer drug maker Nuvalent	AN

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,049	3,012	2,664	3,401	2,963	2,015	-	-
Change	-	-25.6%	-11.55%	27.64%	-12.87%	-32%	-	-
Enterprise Value (EV) ¹	3,719	2,767	2,432	3,411	2,921	2,066	1,990	1,922
Change	-	-25.59%	-12.1%	40.24%	-14.37%	-29.29%	-3.65%	-3.4%
P/E ratio	10.4x	12.5x	7.48x	26.3x	18.9x	9.7x	9.47x	7.88x
PBR	1.23x	0.9x	0.77x	0.98x	0.83x	0.57x	0.54x	0.52x
PEG	-	-0.3x	0.1x	-0.4x	0.9x	0.3x	3.9x	0.4x
Capitalization / Revenue	1.3x	0.85x	0.78x	1.43x	1.06x	0.66x	0.64x	0.61x
EV / Revenue	1.19x	0.78x	0.71x	1.43x	1.05x	0.67x	0.63x	0.58x
EV / EBITDA	6.91x	4.2x	4.42x	14x	9.45x	6.33x	5.97x	4.84x
EV / EBIT	7x	4.24x	4.47x	14.3x	9.62x	6.47x	6.12x	5.03x
EV / FCF	8.66x	24.3x	10.4x	-51x	13.9x	20.8x	9.02x	8.13x
FCF Yield	11.5%	4.12%	9.6%	-1.96%	7.19%	4.8%	11.1%	12.3%
Dividend per Share ²	1.175	1.4	1.4	0.54	0.7	0.7518	0.7882	0.9359
Rate of return	3.58%	5.72%	6.32%	1.88%	2.81%	4.28%	4.49%	5.33%
EPS ²	3.158	1.962	2.963	1.09	1.318	1.81	1.854	2.228
Distribution rate	37.2%	71.4%	47.2%	49.5%	53.1%	41.5%	42.5%	42%
Net sales ¹	3,122	3,537	3,407	2,380	2,783	3,062	3,154	3,315
EBITDA ¹	538	659.3	549.9	243.2	309	326.4	333.5	396.9
EBIT ¹	531.5	653.2	543.9	238.1	303.5	319.1	325.1	381.9
Net income ¹	390.7	242.6	365	130.5	157.5	201.6	202.3	235.6
Net Debt ¹	-330.3	-245.3	-232	10.5	-41.8	50.74	-24.72	-92.37
Reference price ²	32.82	24.46	22.16	28.66	24.90	17.55	17.55	17.55
Nbr of stocks (in thousands)	123,366	123,152	120,231	118,654	118,989	114,804	-	-
Announcement Date	10/19/21	10/18/22	10/17/23	10/15/24	10/14/25	-	-	-

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.($)
BELLWAY P.L.C.	9.74x	0.67x	6.32x	4.28%	2.7B
DR HORTON	13.64x	1.29x	9.93x	1.24%	40.91B
PULTEGROUP, INC.	11.74x	1.35x	8.1x	0.86%	22.42B
DAIWA HOUSE INDUSTRY CO., LTD.	8.79x	0.86x	7.23x	4.12%	16.42B
SEKISUI HOUSE, LTD.	9.44x	0.78x	8.33x	4.46%	13.16B
TOLL BROTHERS, INC.	10.76x	1.3x	7.72x	0.75%	12.82B
TAYLOR MORRISON HOME CORPORATION	13.56x	1.14x	9.92x	-.--%	6.67B
SEKISUI CHEMICAL CO., LTD.	13.2x	0.71x	5.59x	3.45%	5.84B
SUMITOMO FORESTRY CO., LTD.	8.68x	0.77x	10.01x	3.86%	4.96B
BARRATT REDROW PLC	10.21x	0.51x	5.03x	5.66%	4.75B
Average	10.98x	0.94x	7.82x	2.87%	13.07B
Weighted average by Cap.	11.58x	1.10x	8.46x	2.17%