Valuation Clarkson PLC

Stocks

Market Closed - London S.E. Other stock markets 11:35:29 2026-07-17 am EDT			5-day change	1st Jan Change
4,698.00 ^GBX	-1.05%		+6.15%	+23.15%

Jul. 02	Canaccord ups Clarkson; Panmure raises CMC	AN
Jul. 02	Currys earnings rise; Genel agrees to buy Capricorn	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,181	989.9	972.1	1,217	1,176	1,443	-	-
Change	-	-16.21%	-1.8%	25.22%	-3.37%	22.7%	-	-
Enterprise Value (EV) ¹	963.3	653.1	625.4	824	831.1	1,065	1,019	967.4
Change	-	-32.2%	-4.25%	31.76%	0.86%	28.17%	-4.34%	-5.07%
P/E	23.8x	13.1x	11.6x	14.4x	17.9x	18.9x	17.3x	16.1x
PBR	3.31x	2.41x	2.15x	2.48x	2.24x	2.55x	2.35x	2.18x
PEG	-	0.3x	1x	24.62x	-0.8x	1.1x	1.93x	2.11x
Capitalization / Revenue	2.67x	1.64x	1.52x	1.84x	1.86x	2.07x	1.96x	1.86x
EV / Revenue	2.17x	1.08x	0.98x	1.25x	1.32x	1.53x	1.38x	1.25x
EV / EBITDA	11.2x	5.51x	5.22x	6.76x	8.31x	9.23x	7.99x	7.12x
EV / EBIT	13.5x	6.48x	6.24x	8.1x	10.7x	11.4x	9.52x	8.42x
EV / FCF	8.84x	3.84x	4.21x	7.54x	10.2x	11.5x	10.3x	9.1x
FCF Yield	11.3%	26%	23.7%	13.3%	9.82%	8.72%	9.68%	11%
Dividend per Share ²	0.84	0.93	1.02	1.09	1.12	1.158	1.209	1.268
Rate of return	2.16%	2.87%	3.22%	2.76%	2.94%	2.46%	2.57%	2.7%
EPS ²	1.632	2.461	2.736	2.752	2.129	2.488	2.711	2.918
Distribution rate	51.5%	37.8%	37.3%	39.6%	52.6%	46.5%	44.6%	43.4%
Net sales ¹	443.3	603.8	639.4	661.4	631.4	696	737.6	774.5
EBITDA ¹	86	118.6	119.7	121.9	100	115.4	127.6	135.9
EBIT ¹	71.1	100.8	100.2	101.7	78	93.68	107.1	114.9
Net income ¹	50.1	75.6	83.8	84.9	65.7	78.44	86.19	91.72
Net Debt ¹	-218.1	-336.8	-346.7	-393.2	-345.1	-377.9	-424.2	-475.8
Reference price ²	38.80	32.35	31.65	39.55	38.15	46.98	46.98	46.98
Nbr of stocks (in thousands)	30,449	30,600	30,713	30,777	30,832	30,721	-	-
Announcement Date	3/7/22	3/6/23	3/4/24	3/10/25	3/9/26	-	-	-

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.($)
CLARKSON PLC	18.88x	1.53x	9.23x	2.46%	1.94B
AP MOLLER MAERSK	14.66x	0.62x	3.89x	2.37%	36.93B
COSCO SHIPPING HOLDINGS CO., LTD.	9.43x	0.58x	2.43x	5%	31.73B
HAPAG-LLOYD AG	-116.28x	1.35x	11.47x	1.61%	25.52B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	9.49x	3.7x	6.86x	4.72%	16.57B
NIPPON YUSEN KABUSHIKI KAISHA	11.3x	1.32x	10.08x	3.61%	14.18B
HMM CO.,LTD	12.67x	0.83x	4.06x	3.09%	12.72B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.03x	3.29x	9.13x	7.24%	12.41B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	10.57x	0.71x	3.82x	4.7%	12.21B
ADNOC LOGISTICS & SERVICES PLC	9.23x	2.65x	7.07x	2.9%	12.13B
Average	-0.90x	1.66x	6.80x	3.77%	17.63B
Weighted average by Cap.	-7.00x	1.42x	6.16x	3.65%