|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,327.00 GBX | -0.30% |
|
-5.90% | +47.03% |
| Jun. 04 | CMC profit jumps; Hg increases investment in HgT | AN |
| May. 29 | Deutsche Bank cuts Wickes, Dunelm, Currys | AN |
Company Valuation: Computacenter plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,293 | 2,164 | 3,157 | 2,227 | 3,073 | 4,555 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 48.22% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 4,060 | 3,973 | 3,858 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 64.58% | -2.15% | -2.9% |
| P/E ratio | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 22.7x | 21.1x | 19.4x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | - | 4.69x | 4.15x | 3.69x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.7x | 2.91x | 2.16x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.43x | 0.42x | 0.39x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.38x | 0.37x | 0.33x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 10.2x | 9.49x | 8.48x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 13.1x | 12.2x | 10.9x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 34.5x | 25.9x | 16.7x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 2.9% | 3.86% | 6% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 0.824 | 0.8669 | 0.9254 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.9% | 2% | 2.13% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 1.915 | 2.054 | 2.238 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 43% | 42.2% | 41.3% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 10,632 | 10,883 | 11,820 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 397.2 | 418.6 | 455.2 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 310 | 327 | 352.8 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 201.9 | 217.9 | 238.1 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -494.7 | -581.8 | -697.1 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 43.40 | 43.40 | 43.40 |
| Nbr of stocks (in thousands) | 113,153 | 113,221 | 113,081 | 104,871 | 104,878 | 104,949 | - | - |
| Announcement Date | 3/16/22 | 3/31/23 | 3/20/24 | 3/18/25 | 3/12/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.66x | 0.38x | 10.22x | 1.9% | 6.09B | |
| 27.75x | 4.42x | 15.41x | 2.37% | 268B | |
| 13.25x | 1.41x | 7.42x | 3.65% | 109B | |
| 20.92x | 4.26x | 14.53x | 2.85% | 92.72B | |
| 14.11x | 2.58x | 9.51x | 5.91% | 83.49B | |
| -83.45x | 13.15x | 76.27x | -.--% | 82.58B | |
| 20.57x | 5.36x | 13.25x | 2.77% | 61.98B | |
| 15.54x | 2.3x | 9.64x | 4.94% | 50.86B | |
| 14.24x | 1.64x | 11.24x | 1.13% | 38.87B | |
| 22.8x | 1.55x | 11.06x | 0.77% | 35.2B | |
| Average | 8.84x | 3.71x | 17.86x | 2.63% | 82.89B | |
| Weighted average by Cap. | 10.45x | 4.35x | 18.79x | 2.77% |
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
- CCC Stock
- Valuation Computacenter plc
Select your edition
All financial news and data tailored to specific country editions
