|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 860.60 GBX | -0.07% |
|
-2.32% | +19.46% |
| Jul. 12 | Segro CEO defends growth plan amid ProLogis takeover bid | AN |
| Jul. 09 | Analyst recommendations: Apple, PepsiCo, OpenAI, Coinbase, Computacenter… |  |
Company Valuation: SEGRO plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,270 | 9,233 | 10,853 | 9,483 | 9,745 | 11,645 | - | - |
| Change | - | -46.54% | 17.54% | -12.63% | 2.76% | 19.5% | - | - |
| Enterprise Value (EV) 1 | 20,631 | 12,600 | 16,869 | 14,483 | 15,664 | 17,282 | 17,503 | 17,697 |
| Change | - | -38.93% | 33.88% | -14.15% | 8.15% | 10.33% | 1.28% | 1.11% |
| P/E | 4.25x | -4.78x | -42.8x | 15.7x | 17.7x | 13.5x | 11.3x | 10.2x |
| PBR | 1.29x | 0.81x | 1x | 0.79x | 0.8x | 0.91x | 0.88x | 0.85x |
| PEG | - | 0x | 0.5x | -0x | -2.02x | 0.2x | 0.6x | 1x |
| Capitalization / Revenue | 38.6x | 18.9x | 19.8x | 16x | 15.3x | 15.2x | 14x | 13x |
| EV / Revenue | 46.2x | 25.8x | 30.8x | 24.5x | 24.6x | 22.5x | 21x | 19.8x |
| EV / EBITDA | 51.4x | 27.2x | 32.4x | 26.3x | 26.4x | 26.5x | 24.6x | 23x |
| EV / EBIT | 52.1x | 27.4x | 32.8x | 26.9x | 27.1x | 26.5x | 24.9x | 23.5x |
| EV / FCF | -14.8x | -10x | -41.3x | -21.6x | -326x | -115x | -137x | -166x |
| FCF Yield | -6.76% | -9.99% | -2.42% | -4.63% | -0.31% | -0.87% | -0.73% | -0.6% |
| Dividend per Share 2 | 0.243 | 0.263 | 0.278 | 0.293 | 0.311 | 0.3279 | 0.344 | 0.3633 |
| Rate of return | 1.69% | 3.44% | 3.14% | 4.18% | 4.32% | 3.81% | 4% | 4.22% |
| EPS 2 | 3.381 | -1.597 | -0.207 | 0.446 | 0.407 | 0.6365 | 0.7649 | 0.8428 |
| Distribution rate | 7.19% | -16.5% | -134% | 65.7% | 76.4% | 51.5% | 45% | 43.1% |
| Net sales 1 | 447 | 488 | 547 | 592 | 637 | 768.1 | 834.5 | 893.8 |
| EBITDA 1 | 401 | 464 | 521 | 550 | 594 | 653.2 | 712.5 | 769.8 |
| EBIT 1 | 396 | 460 | 515 | 538 | 577 | 653.2 | 702.3 | 752.5 |
| Net income 1 | 4,060 | -1,927 | -253 | 594 | 551 | 817.1 | 1,135 | 1,192 |
| Net Debt 1 | 3,361 | 3,367 | 6,016 | 5,000 | 5,919 | 5,637 | 5,858 | 6,052 |
| Reference price 2 | 14.365 | 7.636 | 8.864 | 7.012 | 7.204 | 8.606 | 8.606 | 8.606 |
| Nbr of stocks (in thousands) | 1,202,254 | 1,209,164 | 1,224,400 | 1,352,363 | 1,352,695 | 1,353,173 | - | - |
| Announcement Date | 2/18/22 | 2/17/23 | 2/16/24 | 2/14/25 | 2/20/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.53x | 22.51x | 26.47x | 3.81% | 15.59B | |
| 41x | 15.83x | 16.41x | 5.1% | 59.84B | |
| 9.17x | 12.57x | 15.41x | 5.37% | 16.8B | |
| 20.25x | 17.09x | 25.04x | 4.89% | 15.07B | |
| 10.19x | 13.38x | 16.11x | 5.41% | 11.84B | |
| 7.84x | 22.26x | 30.13x | 2.84% | 10.47B | |
| 31.63x | 11.35x | 17.91x | 3.73% | 10.53B | |
| 16.13x | 12.38x | 19.34x | 6.06% | 9.73B | |
| 23.05x | 7.12x | 11.67x | 5.99% | 8.38B | |
| -1915.5x | 8.17x | 19.47x | 1.96% | 7.21B | |
| Average | -174.27x | 14.27x | 19.79x | 4.52% | 16.55B | |
| Weighted average by Cap. | -59.19x | 15.21x | 19.05x | 4.74% |
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
- Stocks
- SGRO Stock
- Valuation SEGRO plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
