|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,824.00 GBX | +0.41% |
|
+0.41% | +13.72% |
| Jun. 12 | SSE Launches EUR1.3 Billion Hybrid Securities Issuance | MT |
| Jun. 12 | SSE says EUR1.3 billion hybrid capital issue "well received" | AN |
Company Valuation: SSE plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,053 | 18,502 | 19,349 | 17,926 | 17,524 | 20,057 | - | - |
| Change | - | 22.91% | 4.58% | -7.36% | -2.24% | 14.46% | - | - |
| Enterprise Value (EV) 1 | 23,952 | 27,100 | 28,244 | 27,362 | 27,711 | 31,777 | 34,847 | 37,413 |
| Change | - | 13.14% | 4.22% | -3.12% | 1.28% | 14.67% | 9.66% | 7.36% |
| P/E ratio | 6.67x | 6.1x | -158x | 10.5x | 14.7x | 11.9x | 10.1x | 9.61x |
| PBR | 2.27x | 2.04x | 2.26x | 1.96x | 1.72x | 1.64x | 1.47x | 1.32x |
| PEG | - | 0.2x | 2x | -0x | -0.5x | 0.3x | 0.6x | 1.85x |
| Capitalization / Revenue | 2.21x | 2.15x | 1.55x | 1.71x | 1.73x | 1.89x | 1.74x | 1.62x |
| EV / Revenue | 3.51x | 3.15x | 2.26x | 2.62x | 2.74x | 2.99x | 3.02x | 3.02x |
| EV / EBITDA | 10.7x | 12x | 8.35x | 8.3x | 8.27x | 9.33x | 8.54x | 8.24x |
| EV / EBIT | 15.9x | 17.6x | 11.2x | 11.3x | 11.5x | 13.4x | 11.8x | 11.5x |
| EV / FCF | 28.8x | 157x | -87.7x | 27.3x | -42.4x | -15.5x | -12.5x | -19.3x |
| FCF Yield | 3.47% | 0.64% | -1.14% | 3.66% | -2.36% | -6.44% | -7.97% | -5.18% |
| Dividend per Share 2 | 0.81 | 0.857 | 0.967 | 0.6 | 0.642 | 0.6875 | 0.7365 | 0.7849 |
| Rate of return | 5.57% | 4.9% | 5.36% | 3.64% | 4.03% | 3.77% | 4.04% | 4.3% |
| EPS 2 | 2.183 | 2.868 | -0.114 | 1.565 | 1.081 | 1.527 | 1.804 | 1.897 |
| Distribution rate | 37.1% | 29.9% | -848% | 38.3% | 59.4% | 45% | 40.8% | 41.4% |
| Net sales 1 | 6,826 | 8,608 | 12,491 | 10,457 | 10,132 | 10,640 | 11,557 | 12,393 |
| EBITDA 1 | 2,230 | 2,257 | 3,382 | 3,296 | 3,349 | 3,407 | 4,079 | 4,538 |
| EBIT 1 | 1,506 | 1,537 | 2,529 | 2,426 | 2,419 | 2,375 | 2,943 | 3,253 |
| Net income 1 | 2,276 | 3,031 | -123 | 1,710 | 1,189 | 1,721 | 2,066 | 2,207 |
| Net Debt 1 | 8,899 | 8,598 | 8,894 | 9,436 | 10,187 | 11,720 | 14,790 | 17,356 |
| Reference price 2 | 14.55 | 17.48 | 18.03 | 16.50 | 15.94 | 18.24 | 18.24 | 18.24 |
| Nbr of stocks (in thousands) | 1,034,601 | 1,058,168 | 1,073,181 | 1,086,438 | 1,099,384 | 1,099,633 | - | - |
| Announcement Date | 5/26/21 | 5/25/22 | 5/24/23 | 5/22/24 | 5/21/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 11.89x | 2.98x | 9.3x | 3.78% | 26.91B | ||
| 20.5x | 8.36x | 13.89x | 3.17% | 147B | ||
| 65.7x | 3.38x | 38.64x | 0.21% | 134B | ||
| 16.96x | 3.26x | 9.61x | 4.15% | 117B | ||
| 20.73x | 5.98x | 13.4x | 3.33% | 97.41B | ||
| 35.87x | 4.47x | 21.26x | 0.51% | 96.04B | ||
| 11.73x | 1.63x | 6.08x | 6.03% | 93.09B | ||
| 18.28x | 5.54x | 11.6x | 3.75% | 89.06B | ||
| 30.72x | 3.84x | 13.17x | 0.51% | 61.46B | ||
| 17.29x | 4.85x | 11.69x | 3.75% | 54.06B | ||
| Average | 24.97x | 4.43x | 14.87x | 2.92% | 91.58B | |
| Weighted average by Cap. | 27.43x | 4.69x | 16.35x | 2.82% |
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
- Stock Market
- Equities
- SSE Stock
- Valuation SSE plc
Select your edition
All financial news and data tailored to specific country editions
