Valuation Inchcape plc

Equities

Market Closed - London S.E. Other stock markets 11:35:12 2025-01-20 am EST			5-day change	1st Jan Change
748.00 ^GBX	-0.13%		+3.39%	-2.79%

Nov. 15	Stocks turn greener despite "gloomy" government	AN
Nov. 14	Inchcape plc - Special Call

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,815	2,525	3,490	3,068	2,953	2,939	2,939	-
Change	-	-10.29%	38.19%	-12.08%	-3.76%	-0.47%	0%	-
Enterprise Value (EV) ¹	3,065	2,592	3,435	3,945	3,994	3,578	3,437	3,229
Change	-	-15.43%	32.53%	14.86%	1.23%	-10.4%	-3.96%	-6.03%
P/E ratio	9.01x	-18.1x	30.7x	-273x	11x	10.9x	9.41x	8.28x
PBR	2.27x	2.38x	3.15x	2x	1.96x	1.85x	1.67x	1.49x
PEG	-	0x	-0x	2x	-0x	1.69x	0.6x	0.6x
Capitalization / Revenue	0.3x	0.37x	0.46x	0.38x	0.26x	0.31x	0.31x	0.29x
EV / Revenue	0.33x	0.38x	0.45x	0.49x	0.35x	0.38x	0.36x	0.32x
EV / EBITDA	7.1x	11.8x	8.78x	7.71x	4.86x	4.92x	4.5x	4x
EV / EBIT	8.21x	15.7x	10.5x	9.6x	5.97x	6.18x	5.59x	4.92x
EV / FCF	11.9x	12.5x	11x	9.28x	7.99x	11.5x	9.7x	8.56x
FCF Yield	8.41%	8%	9.1%	10.8%	12.5%	8.66%	10.3%	11.7%
Dividend per Share ²	0.268	0.069	0.225	0.288	0.339	0.3416	0.3373	0.378
Rate of return	3.8%	1.07%	2.47%	3.51%	4.74%	4.56%	4.5%	5.05%
EPS ²	0.784	-0.356	0.296	-0.03	0.648	0.6898	0.7962	0.9043
Distribution rate	34.2%	-19.4%	76%	-960%	52.3%	49.5%	42.4%	41.8%
Net sales ¹	9,380	6,838	7,640	8,133	11,447	9,334	9,555	10,013
EBITDA ¹	431.7	219.2	391.1	511.8	822	726.9	764.3	808.1
EBIT ¹	373.1	165.5	328.1	410.8	669	579.2	614.2	655.7
Net income ¹	322.9	-140.1	117	-11.2	270	289.7	317.9	357.5
Net Debt ¹	249.9	66.5	-54.9	877.1	1,041	639.4	497.8	290.4
Reference price ²	7.060	6.435	9.095	8.200	7.155	7.490	7.490	7.490
Nbr of stocks (in thousands)	398,679	392,413	383,685	374,145	412,663	392,887	392,887	-
Announcement Date	2/27/20	2/25/21	2/24/22	3/23/23	3/5/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
INCHCAPE PLC	10.86x	0.38x	4.93x	+4.56%	3.59B
GENUINE PARTS COMPANY	16.22x	0.85x	9.62x	+3.37%	16.48B
LKQ CORPORATION	14.47x	0.97x	8.18x	+3.12%	10B
INTER CARS S.A.	10.87x	0.51x	7.99x	+0.13%	1.97B
BAPCOR LIMITED	16.58x	1.04x	7.82x	+3.39%	1.01B
SUPPLY NETWORK LIMITED	34.46x	4.24x	21.4x	+1.94%	893M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	10.31x	-	-	+3.03%	537M
Average	16.25x	1.33x	9.99x	+2.79%	4.93B
Weighted average by Cap.	15.24x	0.91x	8.86x	+3.19%