|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,106.00 GBX | -0.45% |
|
+5.74% | +94.51% |
| Dec. 10 | Deutsche Bank cuts Kingfisher; BofA raises HSBC | AN |
| Dec. 10 | ROLLS-ROYCE : JP Morgan maintains a Buy rating | ZD |
Company Valuation: Rolls-Royce Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,295 | 10,239 | 7,783 | 25,062 | 48,058 | 92,579 | - | - |
| Change | - | 10.16% | -23.98% | 221.99% | 91.76% | 92.64% | - | - |
| Enterprise Value (EV) 1 | 13,066 | 15,340 | 10,979 | 27,014 | 47,583 | 90,766 | 88,339 | 85,594 |
| Change | - | 17.4% | -28.43% | 146.04% | 76.14% | 90.75% | -2.67% | -3.11% |
| P/E ratio | -2.1x | 85.9x | -6.13x | 10.4x | 19x | 19x | 33.6x | 28.7x |
| PBR | -1.36x | -2.2x | -1.29x | -6.84x | -52.3x | 223x | 30.4x | 21.6x |
| PEG | - | -1x | 0x | -0x | 4.66x | 0.2x | -0.8x | 1.7x |
| Capitalization / Revenue | 0.79x | 0.94x | 0.61x | 1.63x | 2.69x | 4.72x | 4.29x | 3.98x |
| EV / Revenue | 1.11x | 1.4x | 0.87x | 1.75x | 2.67x | 4.62x | 4.1x | 3.68x |
| EV / EBITDA | -12.8x | 11.1x | 6.84x | 10.5x | 14.3x | 22x | 19.5x | 17.1x |
| EV / EBIT | -6.63x | 37.1x | 16.8x | 17x | 19.3x | 27.9x | 24.4x | 21.3x |
| EV / FCF | -3.64x | -10.6x | 22.4x | 21x | 19.6x | 29.1x | 25.2x | 21.9x |
| FCF Yield | -27.5% | -9.4% | 4.47% | 4.76% | 5.1% | 3.44% | 3.96% | 4.57% |
| Dividend per Share 2 | - | - | - | - | 0.06 | 0.0891 | 0.1076 | 0.1208 |
| Rate of return | - | - | - | - | 1.06% | 0.81% | 0.97% | 1.09% |
| EPS 2 | -0.5295 | 0.0143 | -0.152 | 0.287 | 0.2987 | 0.5836 | 0.3288 | 0.3849 |
| Distribution rate | - | - | - | - | 20.1% | 15.3% | 32.7% | 31.4% |
| Net sales 1 | 11,763 | 10,947 | 12,691 | 15,409 | 17,848 | 19,633 | 21,562 | 23,249 |
| EBITDA 1 | -1,021 | 1,385 | 1,605 | 2,568 | 3,317 | 4,128 | 4,541 | 5,012 |
| EBIT 1 | -1,972 | 414 | 652 | 1,590 | 2,464 | 3,249 | 3,621 | 4,013 |
| Net income 1 | -3,169 | 121 | -1,269 | 2,412 | 2,521 | 4,655 | 2,723 | 3,209 |
| Net Debt 1 | 3,771 | 5,101 | 3,196 | 1,952 | -475 | -1,814 | -4,241 | -6,985 |
| Reference price 2 | 1.11 | 1.23 | 0.93 | 3.00 | 5.69 | 11.06 | 11.06 | 11.06 |
| Nbr of stocks (in thousands) | 8,355,120 | 8,332,659 | 8,351,299 | 8,362,359 | 8,451,985 | 8,370,659 | - | - |
| Announcement Date | 3/11/21 | 2/24/22 | 2/23/23 | 2/22/24 | 2/27/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.04x | 4.64x | 22.09x | 0.8% | 124B | |
| 39.66x | 7.39x | 30.39x | 0.49% | 301B | |
| 34.67x | 3.01x | 17.99x | 1.52% | 231B | |
| 21.72x | 1.84x | 15.25x | 1.78% | 90.16B | |
| 60.42x | 6.07x | 30.7x | 0.69% | 87.66B | |
| 21.13x | 2.15x | 15.21x | 1.59% | 78.59B | |
| 24.41x | 1.89x | 13.61x | 2.08% | 68.46B | |
| 29.22x | 2.84x | 15.7x | 1.73% | 51.88B | |
| 369.1x | 15.58x | 62.27x | -.--% | 43.14B | |
| 35.26x | 2.12x | 13.58x | 0.41% | 33.62B | |
| Average | 65.46x | 4.75x | 23.68x | 1.11% | 110.88B | |
| Weighted average by Cap. | 46.44x | 4.85x | 23.61x | 1.07% |
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
- RR. Stock
- Valuation Rolls-Royce Holdings plc
Select your edition
All financial news and data tailored to specific country editions
