|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,886.00 GBX | -1.67% |
|
+27.97% | +5.62% |
| Apr. 17 | Whistling Past Hormuz |  |
| Apr. 17 | Listless trade in London but European peers rise | AN |
Company Valuation: Intertek Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,069 | 6,500 | 6,847 | 7,624 | 7,102 | 7,500 | - | - |
| Change | - | -28.33% | 5.35% | 11.34% | -6.84% | 5.6% | - | - |
| Enterprise Value (EV) 1 | 10,094 | 7,560 | 7,766 | 8,423 | 8,421 | 8,669 | 8,537 | 8,457 |
| Change | - | -25.11% | 2.72% | 8.47% | -0.02% | 2.95% | -1.52% | -0.94% |
| P/E ratio | 31.6x | 22.6x | 23.2x | 22.2x | 21.4x | 20.9x | 18.8x | 17.4x |
| PBR | 8.42x | 5.09x | 5.18x | 5.48x | 6.79x | 6.39x | 6.15x | 5.77x |
| PEG | - | 80.41x | 8.28x | 1.4x | 13.79x | 2.47x | 1.7x | 2.12x |
| Capitalization / Revenue | 3.25x | 2.04x | 2.06x | 2.25x | 2.07x | 2.09x | 1.98x | 1.88x |
| EV / Revenue | 3.62x | 2.37x | 2.33x | 2.48x | 2.45x | 2.41x | 2.26x | 2.12x |
| EV / EBITDA | 15.7x | 10.8x | 10.7x | 11.2x | 10.7x | 10.4x | 9.69x | 9.03x |
| EV / EBIT | 21.3x | 14.5x | 14.1x | 14.3x | 13.6x | 13.2x | 12.2x | 11.3x |
| EV / FCF | 26.2x | 20.5x | 21.9x | 21.3x | 25.8x | 21.9x | 19.4x | 17.9x |
| FCF Yield | 3.82% | 4.87% | 4.58% | 4.69% | 3.88% | 4.57% | 5.15% | 5.58% |
| Dividend per Share 2 | 1.058 | 1.058 | 1.117 | 1.565 | 1.65 | 1.729 | 1.876 | 2.032 |
| Rate of return | 1.88% | 2.62% | 2.63% | 3.31% | 3.57% | 3.54% | 3.84% | 4.16% |
| EPS 2 | 1.779 | 1.784 | 1.834 | 2.127 | 2.16 | 2.343 | 2.595 | 2.808 |
| Distribution rate | 59.5% | 59.3% | 60.9% | 73.6% | 76.4% | 73.8% | 72.3% | 72.4% |
| Net sales 1 | 2,786 | 3,193 | 3,329 | 3,393 | 3,432 | 3,591 | 3,782 | 3,983 |
| EBITDA 1 | 643.2 | 700.6 | 726.4 | 751.8 | 786.6 | 830 | 880.7 | 936.7 |
| EBIT 1 | 473.9 | 520.1 | 551.1 | 590.1 | 619.6 | 654.5 | 698.9 | 750.9 |
| Net income 1 | 288.1 | 288.8 | 297.4 | 345.4 | 343.5 | 366.7 | 405.4 | 436.7 |
| Net Debt 1 | 1,026 | 1,060 | 918.4 | 799.4 | 1,319 | 1,170 | 1,038 | 957.1 |
| Reference price 2 | 56.30 | 40.34 | 42.46 | 47.28 | 46.26 | 48.86 | 48.86 | 48.86 |
| Nbr of stocks (in thousands) | 161,080 | 161,119 | 161,261 | 161,243 | 153,522 | 153,496 | - | - |
| Announcement Date | 3/1/22 | 2/28/23 | 3/5/24 | 3/4/25 | 3/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.21x | 2.45x | 10.6x | 3.48% | 10.34B | |
| 36.66x | 6.58x | 23.77x | 0.94% | 71.68B | |
| 37.04x | 4.41x | 14.28x | 1.24% | 19.37B | |
| 20.18x | 2.15x | 10.61x | 3.45% | 15.34B | |
| 21.43x | 1.24x | 12.12x | 1.08% | 15.14B | |
| 32.84x | 3.78x | 15.49x | 1.91% | 8.08B | |
| 10.57x | 1.16x | 6.04x | 2.04% | 6.27B | |
| 13.24x | 0.59x | 8.51x | 1.66% | 6.09B | |
| 16.83x | 0.36x | 8.37x | 4.32% | 5.04B | |
| 18.77x | 2.09x | 9.67x | -.--% | 4.98B | |
| Average | 22.88x | 2.48x | 11.94x | 2.01% | 16.23B | |
| Weighted average by Cap. | 29.50x | 4.24x | 16.89x | 1.58% |
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
- ITRK Stock
- Valuation Intertek Group plc
Select your edition
All financial news and data tailored to specific country editions
