|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 141.00 GBX | +1.81% |
|
0.00% | +7.63% |
| Apr. 27 | M&C Saatchi plc, 2025 Earnings Call, Apr 20, 2026 | |
| Apr. 20 | FTSE 100 retreats as Middle East nerves grow | AN |
Company Valuation: M&C Saatchi plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 206 | 184.6 | 195.6 | 207.8 | 158.8 | 169.2 | - | - |
| Change | - | -10.39% | 5.96% | 6.25% | -23.6% | 6.55% | - | - |
| Enterprise Value (EV) 1 | 171.6 | 154.3 | 187.2 | 237.7 | 144.9 | 189.7 | 176.2 | 169.1 |
| Change | - | -10.06% | 21.3% | 26.94% | -39.05% | 30.98% | -7.11% | -4.07% |
| P/E ratio | - | 2,157x | -55.4x | 14.4x | -70.8x | 11.4x | 9.26x | 8.33x |
| PBR | - | - | - | 5.17x | 4.58x | 4.2x | 2.93x | 2.1x |
| PEG | - | - | 0x | -0x | 1x | -0x | 0.4x | 0.7x |
| Capitalization / Revenue | 0.83x | 0.68x | 0.77x | 0.9x | 0.76x | 0.79x | 0.76x | 0.74x |
| EV / Revenue | 0.69x | 0.57x | 0.74x | 1.03x | 0.69x | 0.89x | 0.79x | 0.74x |
| EV / EBITDA | 4.2x | 3.42x | 4.51x | 5.66x | 4.59x | 5.4x | 4.61x | 4.34x |
| EV / EBIT | 5.52x | 4.36x | 5.77x | 10.6x | 5.81x | 6.71x | 5.62x | 5.29x |
| EV / FCF | 10.5x | 9.14x | -34.6x | 14.6x | 9.76x | 13x | 11.1x | 9.82x |
| FCF Yield | 9.51% | 10.9% | -2.89% | 6.85% | 10.2% | 7.69% | 9.05% | 10.2% |
| Dividend per Share 2 | - | 0.015 | 0.016 | 0.0195 | - | 0.0197 | 0.022 | - |
| Rate of return | - | 0.99% | 1% | 1.15% | - | 1.4% | 1.56% | - |
| EPS 2 | - | 0.0007 | -0.0289 | 0.1184 | -0.0185 | 0.1234 | 0.1523 | 0.1694 |
| Distribution rate | - | 2,143% | -55.4% | 16.5% | - | 15.9% | 14.4% | - |
| Net sales 1 | 249.3 | 271.1 | 252.8 | 231.4 | 210 | 214 | 221.8 | 229.4 |
| EBITDA 1 | 40.82 | 45.17 | 41.54 | 42.01 | 31.54 | 35.12 | 38.26 | 38.97 |
| EBIT 1 | 31.1 | 35.39 | 32.44 | 22.5 | 24.94 | 28.26 | 31.39 | 31.98 |
| Net income 1 | - | 0.09 | -3.529 | 14.73 | -2.234 | 14.81 | 18.45 | 19.83 |
| Net Debt 1 | -34.4 | -30.26 | -8.383 | 29.83 | -13.92 | 20.56 | 7.061 | -0.1045 |
| Reference price 2 | 1.685 | 1.510 | 1.600 | 1.700 | 1.310 | 1.410 | 1.410 | 1.410 |
| Nbr of stocks (in thousands) | 122,257 | 122,257 | 122,257 | 122,257 | 121,210 | 119,988 | - | - |
| Announcement Date | 4/29/22 | 4/18/23 | 4/10/24 | 3/27/25 | 4/20/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.43x | 0.89x | 5.4x | 1.4% | 225M | |
| 11.03x | 1.2x | 5.43x | 5.04% | 22.29B | |
| 7.85x | 0.93x | 4.91x | 4.83% | 20.19B | |
| 14.04x | 6.21x | 11x | 6.26% | 12.56B | |
| 14.07x | 1.6x | 4.91x | 3.68% | 4.61B | |
| 16.08x | 0.53x | 5.4x | 1.54% | 4.21B | |
| 7.46x | 0.6x | 3.56x | 5.73% | 3.76B | |
| 18.41x | 0.37x | 5.37x | 2.88% | 2.51B | |
| Average | 12.55x | 1.54x | 5.75x | 3.92% | 8.8B | |
| Weighted average by Cap. | 11.23x | 1.94x | 6.14x | 4.84% |
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
- SAA Stock
- Valuation M&C Saatchi plc
Select your edition
All financial news and data tailored to specific country editions
