|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 95.60 GBX | -1.24% |
|
-3.43% | -7.63% |
| Jan. 07 | Gateley plc Announces Appointment of John Campbell Paton as Director, Effective January 5, 2026 | CI |
| Dec. 09 | EARNINGS: XP Factory half-year loss narrows; Naked Wins sales decline | AN |
Company Valuation: Gateley (Holdings) Plc
Data adjusted to current consolidation scope
| Fiscal Period: April | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 218.1 | 265.1 | 217.1 | 158.6 | 173.7 | 131.6 | - | - |
| Change | - | 21.56% | -18.11% | -26.94% | 9.47% | -24.21% | - | - |
| Enterprise Value (EV) 1 | 198.5 | 254.7 | 212.8 | 154.8 | 180.3 | 143.6 | 147.1 | 150.4 |
| Change | - | 28.33% | -16.45% | -27.25% | 16.42% | -20.36% | 2.47% | 2.24% |
| P/E ratio | 16.7x | 19x | - | 15.8x | 127x | 40.3x | 29.3x | 26.9x |
| PBR | 3.7x | 3.8x | - | 1.98x | 2.58x | 2.27x | 2.74x | 3.47x |
| PEG | - | 3.46x | - | - | -1.5x | 0x | 0.8x | 2.96x |
| Capitalization / Revenue | 1.8x | 1.93x | 1.33x | 0.92x | 0.97x | 0.69x | 0.65x | 0.63x |
| EV / Revenue | 1.64x | 1.86x | 1.31x | 0.9x | 1x | 0.75x | 0.73x | 0.72x |
| EV / EBITDA | 7.24x | 8.87x | 7.12x | 6.11x | 6.87x | 5.09x | 4.85x | 4.59x |
| EV / EBIT | 9.67x | 11.3x | 8.52x | 7.64x | 8.62x | 6.7x | 6.29x | 6.03x |
| EV / FCF | 9.53x | 16.2x | 27.8x | 12x | 28.1x | 11.5x | 8.76x | 8.05x |
| FCF Yield | 10.5% | 6.18% | 3.59% | 8.36% | 3.55% | 8.71% | 11.4% | 12.4% |
| Dividend per Share 2 | 0.075 | 0.085 | 0.095 | 0.095 | 0.095 | 0.0968 | 0.0995 | 0.1014 |
| Rate of return | 4.05% | 3.82% | 5.54% | 7.88% | 7.31% | 10% | 10.3% | 10.5% |
| EPS 2 | 0.111 | 0.1171 | - | 0.0763 | 0.0102 | 0.024 | 0.033 | 0.036 |
| Distribution rate | 67.6% | 72.6% | - | 125% | 931% | 403% | 302% | 282% |
| Net sales 1 | 121.4 | 137.2 | 162.7 | 172.5 | 179.5 | 191.2 | 201.8 | 210.1 |
| EBITDA 1 | 27.4 | 28.73 | 29.89 | 25.34 | 26.26 | 28.18 | 30.34 | 32.77 |
| EBIT 1 | 20.53 | 22.52 | 24.98 | 20.26 | 20.92 | 21.44 | 23.38 | 24.93 |
| Net income 1 | 13.16 | 14.28 | - | 10.07 | 1.365 | 3.2 | 4.6 | 5.1 |
| Net Debt 1 | -19.6 | -10.4 | -4.3 | -3.8 | 6.6 | 11.95 | 15.5 | 18.8 |
| Reference price 2 | 1.8500 | 2.2250 | 1.7150 | 1.2050 | 1.3000 | 0.9680 | 0.9680 | 0.9680 |
| Nbr of stocks (in thousands) | 117,888 | 119,154 | 126,596 | 131,640 | 133,579 | 135,953 | - | - |
| Announcement Date | 7/20/21 | 9/13/22 | 9/6/23 | 7/16/24 | 7/15/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.33x | 0.75x | 5.09x | 10% | 178M | |
| 21.05x | 1.83x | 15.21x | 3.51% | 276M | |
| 22.19x | 1.28x | 5.12x | 2.72% | 221M | |
| Average | 27.86x | 1.29x | 8.48x | 5.41% | 224.7M | |
| Weighted average by Cap. | 26.50x | 1.37x | 9.24x | 4.96% |
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
- GTLY Stock
- Valuation Gateley (Holdings) Plc
Select your edition
All financial news and data tailored to specific country editions
