|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,490.00 GBX | +0.29% |
|
+1.34% | -10.60% |
| Jun. 04 | CMC profit jumps; Hg increases investment in HgT | AN |
| May. 26 | Barclays ups British Land; BofA cuts Vodafone | AN |
Company Valuation: Berkeley Group Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: April | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,627 | 4,541 | 4,780 | 4,989 | 4,127 | 3,242 | - | - |
| Change | - | -19.3% | 5.25% | 4.38% | -17.28% | -21.45% | - | - |
| Enterprise Value (EV) 1 | 4,499 | 4,272 | 4,369 | 4,457 | 3,790 | 2,952 | 2,856 | 2,749 |
| Change | - | -5.04% | 2.27% | 2% | -14.97% | -22.09% | -3.28% | -3.72% |
| P/E ratio | 13.9x | 9.92x | 10.5x | 12.7x | 11.3x | 10.5x | 11.6x | 12.3x |
| PBR | 1.82x | 1.45x | 1.43x | 1.4x | 1.16x | 0.92x | 0.87x | 0.82x |
| PEG | - | 0.7x | 3.93x | -1x | -2.98x | -1x | -1.25x | -2.27x |
| Capitalization / Revenue | 2.56x | 1.93x | 1.87x | 2.02x | 1.66x | 1.42x | 1.54x | 1.69x |
| EV / Revenue | 2.04x | 1.82x | 1.71x | 1.81x | 1.52x | 1.29x | 1.36x | 1.43x |
| EV / EBITDA | 8.85x | 8.32x | 8.35x | 9.2x | 7.52x | 6.72x | 7.32x | 7.75x |
| EV / EBIT | 8.96x | 8.41x | 8.43x | 9.29x | 7.58x | 6.76x | 7.43x | 7.9x |
| EV / FCF | 14x | -32.7x | 13.1x | 19.2x | 19.7x | 16x | 11.6x | 11.5x |
| FCF Yield | 7.15% | -3.06% | 7.64% | 5.21% | 5.07% | 6.25% | 8.6% | 8.69% |
| Dividend per Share 2 | 1.303 | 0.2202 | 0.9399 | 2.145 | 2.4 | 0.907 | 1.11 | 1.322 |
| Rate of return | 2.51% | 0.52% | 2.04% | 4.39% | 5.76% | 2.6% | 3.18% | 3.79% |
| EPS 2 | 3.731 | 4.264 | 4.378 | 3.846 | 3.7 | 3.316 | 3.008 | 2.845 |
| Distribution rate | 34.9% | 5.17% | 21.5% | 55.8% | 64.9% | 27.4% | 36.9% | 46.5% |
| Net sales 1 | 2,202 | 2,348 | 2,550 | 2,464 | 2,486 | 2,288 | 2,106 | 1,923 |
| EBITDA 1 | 508.2 | 513.5 | 523.4 | 484.5 | 503.8 | 439.4 | 390.1 | 354.6 |
| EBIT 1 | 502.3 | 507.9 | 518.3 | 479.7 | 500 | 436.9 | 384.4 | 348.1 |
| Net income 1 | 422.7 | 482.4 | 465.7 | 397.6 | 382 | 322.1 | 282.4 | 257.1 |
| Net Debt 1 | -1,128 | -268.9 | -410.4 | -532 | -337.3 | -289.3 | -386.1 | -492.3 |
| Reference price 2 | 51.93 | 42.28 | 46.09 | 48.85 | 41.70 | 34.90 | 34.90 | 34.90 |
| Nbr of stocks (in thousands) | 108,374 | 107,398 | 103,706 | 102,113 | 98,966 | 92,885 | - | - |
| Announcement Date | 6/23/21 | 6/22/22 | 6/21/23 | 6/19/24 | 6/20/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.52x | 1.29x | 6.72x | 2.6% | 4.34B | |
| 13.76x | 1.3x | 10.02x | 1.23% | 41.29B | |
| 11.81x | 1.36x | 8.14x | 0.85% | 22.55B | |
| 8.67x | 0.85x | 7.18x | 4.18% | 16.2B | |
| 9.3x | 0.78x | 8.25x | 4.53% | 12.96B | |
| 10.82x | 1.3x | 7.76x | 0.74% | 12.89B | |
| 13.58x | 1.15x | 9.93x | -.--% | 6.68B | |
| 13.18x | 0.71x | 5.58x | 3.45% | 5.83B | |
| 8.63x | 0.77x | 9.98x | 3.88% | 4.91B | |
| 10.47x | 0.53x | 5.15x | 5.52% | 4.86B | |
| Average | 11.07x | 1.00x | 7.87x | 2.7% | 13.25B | |
| Weighted average by Cap. | 11.63x | 1.12x | 8.47x | 2.14% |
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
- Equities
- BKG Stock
- Valuation Berkeley Group Holdings plc
Select your edition
All financial news and data tailored to specific country editions
