Company Valuation: International Distribution Services plc

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,252 5,041 3,144 2,147 2,196 3,497 - -
Change - 302.68% -37.63% -31.71% 2.29% 59.22% - -
Enterprise Value (EV) 1 2,384 5,498 4,129 3,647 3,912 5,185 5,186 5,028
Change - 130.64% -24.9% -11.67% 7.27% 32.53% 0.03% -3.04%
P/E ratio 7.78x 8.17x 5.36x -2.46x 40.9x 14.3x 9.54x 7.86x
PBR 0.22x 1.05x 0.61x 0.56x 0.62x 0.98x 0.92x 0.85x
PEG - 0x -8.28x 0x -0x 0x 0.2x 0.4x
Capitalization / Revenue 0.12x 0.4x 0.25x 0.18x 0.17x 0.27x 0.26x 0.25x
EV / Revenue 0.22x 0.44x 0.32x 0.3x 0.31x 0.4x 0.38x 0.36x
EV / EBITDA 2.83x 4.38x 3.18x 6.87x 6.82x 5.77x 4.92x 4.24x
EV / EBIT 7.34x 7.83x 5.45x -51.4x -140x 15.2x 11.4x 9.76x
EV / FCF 3.92x 6.65x 9.83x -41x -68.6x 24.1x 123x 21.7x
FCF Yield 25.5% 15% 10.2% -2.44% -1.46% 4.16% 0.82% 4.61%
Dividend per Share 2 0.075 0.1 0.2 - 0.02 0.1009 0.1216 0.1305
Rate of return 5.99% 1.98% 6.08% - 0.87% 2.76% 3.33% 3.57%
EPS 2 0.161 0.618 0.614 -0.913 0.056 0.2561 0.3826 0.4644
Distribution rate 46.6% 16.2% 32.6% - 35.7% 39.4% 31.8% 28.1%
Net sales 1 10,840 12,638 12,712 12,044 12,679 13,120 13,618 14,154
EBITDA 1 841 1,256 1,298 531 574 898 1,054 1,186
EBIT 1 325 702 758 -71 -28 341 456.9 515.3
Net income 1 161 620 612 -873 54 256.7 376.5 465.2
Net Debt 1 1,132 457 985 1,500 1,716 1,688 1,689 1,532
Reference price 2 1.252 5.046 3.290 2.246 2.293 3.652 3.652 3.652
Nbr of stocks (in thousands) 999,930 999,053 955,621 955,930 957,767 957,502 - -
Announcement Date 6/25/20 5/20/21 5/19/22 5/18/23 5/24/24 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
14.26x0.4x5.77x2.76% 4.38B
15.93x1.27x9.44x5.63% 98.68B
15.05x0.9x7.35x2.09% 63.37B
13.16x0.74x5.88x5.04% 44.49B
20.57x1.42x13.95x1.28% 15.78B
27.4x3.82x11.8x-.--% 8.82B
73.68x0.77x10.71x-.--% 7.48B
14.55x0.66x7.45x3.53% 6.01B
6.39x0.26x5.5x8.01% 4.67B
34.46x0.54x7.79x-.--% 4.34B
Average 23.54x 1.08x 8.56x percentage-no-prefix 25.8B
Weighted average by Cap. 17.66x 1.11x 8.50x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. RMG Stock
  4. Valuation International Distribution Services plc