|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,283.25 GBX | +0.61% |
|
+1.71% | -7.44% |
| Apr. 16 | UBS raises BP; Berenberg cuts Antofagasta | AN |
| Apr. 14 | Morgan Stanley cuts Berkeley and Barratt Redrow | AN |
Company Valuation: St. James's Place plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,067 | 5,934 | 3,725 | 4,685 | 7,199 | 6,532 | - | - |
| Change | - | -34.55% | -37.23% | 25.78% | 53.64% | -9.26% | - | - |
| Enterprise Value (EV) 1 | 1,667 | 5,934 | -2,479 | -978.5 | 1,014 | 225.9 | 66.87 | -129.1 |
| Change | - | 255.94% | -141.78% | 60.53% | 203.65% | -77.73% | -70.39% | -293.1% |
| P/E ratio | 32.1x | 14.8x | -380x | 12x | 14x | 16.2x | 12.6x | 9.86x |
| PBR | 8.13x | - | 3.79x | 3.71x | 4.93x | 3.92x | 3.3x | 2.84x |
| PEG | - | 0.4x | 4x | -0x | 0.4x | -0.8x | 0.4x | 0.4x |
| Capitalization / Revenue | 12.5x | 8.13x | 5.29x | 5.85x | 8.73x | 8.58x | 7.41x | 6.48x |
| EV / Revenue | 2.3x | 8.13x | -3.52x | -1.22x | 1.23x | 0.3x | 0.08x | -0.13x |
| EV / EBITDA | 4x | 10.9x | -80x | -1.98x | 1.78x | 0.57x | 0.13x | -0.19x |
| EV / EBIT | 1.08x | 3.73x | -2.38x | -2.19x | - | 0.65x | 0.15x | -0.23x |
| EV / FCF | 1.18x | - | -335x | 1.48x | 0.95x | 1.31x | 0.18x | -0.28x |
| FCF Yield | 84.4% | - | -0.3% | 67.4% | 105% | 76.5% | 570% | -357% |
| Dividend per Share 2 | 0.5196 | - | 0.5302 | 0.14 | 0.18 | 0.221 | 0.3024 | 0.3839 |
| Rate of return | 3.09% | - | 7.76% | 1.61% | 1.3% | 1.73% | 2.37% | 3.01% |
| EPS 2 | 0.525 | 0.739 | -0.018 | 0.726 | 0.988 | 0.7862 | 1.012 | 1.293 |
| Distribution rate | 99% | - | -2,946% | 19.3% | 18.2% | 28.1% | 29.9% | 29.7% |
| Net sales 1 | 723.9 | 730.1 | 703.7 | 801 | 824.7 | 761.3 | 881.9 | 1,008 |
| EBITDA 1 | 417.1 | 545.8 | 31 | 493 | 569.4 | 393.7 | 528.5 | 692.7 |
| EBIT 1 | 1,545 | 1,590 | 1,041 | 447.2 | - | 348.1 | 442.8 | 564.6 |
| Net income 1 | 286.7 | 405 | -10.1 | 398.4 | 531.1 | 409.5 | 515.2 | 643.7 |
| Net Debt 1 | -7,400 | - | -6,204 | -5,664 | -6,184 | -6,306 | -6,465 | -6,661 |
| Reference price 2 | 16.84 | 10.95 | 6.84 | 8.68 | 13.84 | 12.76 | 12.76 | 12.76 |
| Nbr of stocks (in thousands) | 538,582 | 541,920 | 544,920 | 539,796 | 519,947 | 512,103 | - | - |
| Announcement Date | 2/24/22 | 2/28/23 | 2/28/24 | 2/27/25 | 2/25/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.22x | 0.3x | 0.57x | 1.73% | 8.84B | |
| 14.44x | 3.62x | 11.11x | 1.36% | 9.65B | |
| 35.23x | 13.77x | 28.31x | 1.26% | 4.7B | |
| 15.29x | - | - | 5.98% | 3.18B | |
| 24.5x | 2.54x | 8.25x | -.--% | 2.29B | |
| 18.93x | 6.95x | 19.6x | 4.07% | 1.38B | |
| Average | 20.77x | 5.44x | 13.57x | 2.4% | 5.01B | |
| Weighted average by Cap. | 19.28x | 4.38x | 10.85x | 1.96% |
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
- STJ Stock
- Valuation St. James's Place plc
Select your edition
All financial news and data tailored to specific country editions
