Valuation Land Securities Group Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:07 2026-04-10 am EDT			5-day change	1st Jan Change
581.00 ^GBX	-0.51%		+2.29%	-6.59%

Apr. 02	RBC raises Berkeley; Berenberg raises BHP	AN
Mar. 30	Land Securities Group plc Announces Termination of Manjiry Tamhane as Director, Effective March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,110	5,816	4,606	4,883	4,086	4,323	-	-
Change	-	13.8%	-20.79%	6%	-16.31%	5.79%	-	-
Enterprise Value (EV) ¹	8,626	9,976	7,954	8,477	8,601	8,696	8,710	8,774
Change	-	15.64%	-20.26%	6.57%	1.47%	1.11%	0.16%	0.73%
P/E ratio	-3.67x	6.71x	-7.43x	-15.3x	10.3x	12.5x	7.94x	7.06x
PBR	0.71x	0.74x	0.67x	0.77x	0.63x	0.66x	0.62x	0.59x
PEG	-	-0x	0x	0.3x	-0x	-1x	0.1x	0.6x
Capitalization / Revenue	8.93x	9.92x	7.12x	7.62x	6.55x	6.51x	6.33x	5.99x
EV / Revenue	15.1x	17x	12.3x	13.2x	13.8x	13.1x	12.8x	12.2x
EV / EBITDA	26.5x	23.4x	16.7x	17.9x	18x	17.2x	16.6x	15.5x
EV / EBIT	28.5x	24x	17.1x	18.3x	18.4x	17.1x	16.5x	15.3x
EV / FCF	15.8x	64.4x	6.34x	62.3x	-71.1x	33.4x	26.1x	30.7x
FCF Yield	6.34%	1.55%	15.8%	1.6%	-1.41%	2.99%	3.83%	3.26%
Dividend per Share ²	0.27	0.37	0.386	0.396	0.404	0.4124	0.4193	0.4448
Rate of return	3.91%	4.71%	6.21%	6.02%	7.35%	7.1%	7.22%	7.66%
EPS ²	-1.882	1.171	-0.836	-0.43	0.533	0.4645	0.7322	0.8225
Distribution rate	-14.3%	31.6%	-46.2%	-92.1%	75.8%	88.8%	57.3%	54.1%
Net sales ¹	572	586	647	641	624	664.3	682.7	721.3
EBITDA ¹	325	426	477	473	479	504.6	525.3	567.4
EBIT ¹	303	416	466	462	468	507.4	527.8	572.9
Net income ¹	-1,393	869	-619	-319	396	371.9	562	608.3
Net Debt ¹	3,516	4,160	3,348	3,594	4,515	4,373	4,387	4,451
Reference price ²	6.901	7.856	6.212	6.582	5.500	5.810	5.810	5.810
Nbr of stocks (in thousands)	740,516	740,263	741,542	741,837	742,942	744,042	-	-
Announcement Date	5/18/21	5/17/22	5/16/23	5/17/24	5/16/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LAND SECURITIES GROUP PLC	12.51x	13.09x	17.23x	7.1%	5.82B
W. P. CAREY INC.	28.48x	13.35x	15.86x	5.2%	15.71B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	24.45x	14.91x	16.35x	3.92%	6.84B
THE GPT GROUP	13.71x	14.67x	15.3x	5.26%	6.31B
GECINA	8.05x	16.67x	20.22x	7.98%	6.14B
LONDONMETRIC PROPERTY PLC	10.66x	15.34x	16.58x	6.55%	6.02B
THE BRITISH LAND COMPANY PLC	7.12x	14.08x	18.02x	6.06%	5.12B
MIRVAC GROUP	12.36x	11.29x	12.82x	5.54%	4.84B
NOMURA REAL ESTATE MASTER FUND, INC.	25.96x	17.87x	27.15x	4.11%	4.74B
Average	15.92x	14.59x	17.73x	5.75%	6.84B
Weighted average by Cap.	17.99x	14.41x	17.30x	5.67%