Company Valuation: Intertek Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,418 9,090 9,069 6,500 6,847 8,481 8,481 -
Change - -3.48% -0.24% -28.33% 5.35% 23.87% 0% -
Enterprise Value (EV) 1 10,293 9,734 10,094 7,560 7,766 9,297 9,153 9,031
Change - -5.43% 3.7% -25.11% 2.72% 19.72% -1.55% -1.34%
P/E ratio 30.5x 37.1x 31.6x 22.6x 23.2x 25.1x 22.2x 20.4x
PBR 9.69x 9.33x 8.42x 5.09x 5.18x 5.85x 5.32x 4.86x
PEG - -1.8x 1.9x 80.41x 8.28x 1.7x 1.7x 2.37x
Capitalization / Revenue 3.15x 3.32x 3.25x 2.04x 2.06x 2.49x 2.35x 2.23x
EV / Revenue 3.45x 3.55x 3.62x 2.37x 2.33x 2.73x 2.54x 2.38x
EV / EBITDA 16.7x 16.2x 15.7x 10.8x 10.7x 12.2x 11.2x 10.4x
EV / EBIT 20.1x 22.8x 21.3x 14.5x 14.1x 15.8x 14.4x 13.3x
EV / FCF 27.1x 23.4x 26.2x 20.5x 21.9x 25.9x 21.9x 19.7x
FCF Yield 3.69% 4.27% 3.82% 4.87% 4.58% 3.86% 4.57% 5.07%
Dividend per Share 2 1.058 1.058 1.058 1.058 1.093 1.481 1.628 1.768
Rate of return 1.81% 1.87% 1.88% 2.62% 2.57% 2.82% 3.1% 3.36%
EPS 2 1.918 1.524 1.779 1.784 1.834 2.099 2.373 2.577
Distribution rate 55.2% 69.4% 59.5% 59.3% 59.6% 70.6% 68.6% 68.6%
Net sales 1 2,987 2,742 2,786 3,193 3,329 3,411 3,603 3,797
EBITDA 1 616.5 601.7 643.2 700.6 726.4 763.6 818 869.9
EBIT 1 513.3 427.7 473.9 520.1 551.1 587.3 634.5 681.3
Net income 1 332.2 247.3 288.1 288.8 297.4 341.8 388 422.1
Net Debt 1 875.4 644.1 1,026 1,060 918.4 815.6 671.8 549.4
Reference price 2 58.52 56.48 56.30 40.34 42.46 52.60 52.60 52.60
Nbr of stocks (in thousands) 160,938 160,946 161,080 161,119 161,261 161,243 161,243 -
Announcement Date 3/3/20 3/2/21 3/1/22 2/28/23 3/5/24 - - -
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.($)
24.3x2.65x11.84x2.9% 10.19B
47.2x8.22x30.05x0.75% 82.31B
41.04x4.64x15.59x1.21% 17.24B
32.68x1.44x14.45x0.89% 16.47B
24.17x2.37x11.86x3.02% 13.65B
19.44x2.16x12.37x0.83% 9.51B
42.73x4.49x20.8x-.--% 8.29B
8.26x0.94x4.51x4.57% 5.78B
21.14x - - 3.23% 5.12B
28.57x3.31x13.75x2.3% 5.1B
Average 28.95x 3.36x 15.03x percentage-no-prefix 17.37B
Weighted average by Cap. 37.71x 5.46x 21.65x 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. ITRK Stock
  4. Valuation Intertek Group plc