|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 235.50 GBX | +0.21% |
|
+2.84% | -41.92% |
| 07-01 | Capita Launches Forward Deployed Orchestrator to Help Clients Turn Agentic AI into Measurable Operational Value | CI |
| 06-05 | Kelso says portfolio value rises in May as backs Capita turnaround | AN |
Company Valuation: Capita plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 607.9 | 406.3 | 370.5 | 237.5 | 461.3 | 282.1 | - | - |
| Change | - | -33.16% | -8.81% | -35.91% | 94.22% | -38.84% | - | - |
| Enterprise Value (EV) 1 | 1,488 | 888.7 | 916 | 652.7 | 922.9 | 804.4 | 790.7 | 744.8 |
| Change | - | -40.26% | 3.07% | -28.75% | 41.39% | -12.84% | -1.7% | -5.8% |
| P/E | 2.74x | 5.51x | -2.08x | 3.18x | -2.81x | 74.8x | 6.22x | 3.95x |
| PBR | 2.21x | 1.23x | 3.27x | 1.22x | 9.74x | 3.78x | 2.07x | 1.29x |
| PEG | - | -0.1x | 0x | -0x | 0x | -1x | 0x | 0.1x |
| Capitalization / Revenue | 0.19x | 0.13x | 0.13x | 0.1x | 0.21x | 0.15x | 0.15x | 0.15x |
| EV / Revenue | 0.47x | 0.29x | 0.33x | 0.27x | 0.42x | 0.44x | 0.43x | 0.39x |
| EV / EBITDA | 5.04x | 3.72x | 4.27x | 3.51x | 4.91x | 5.96x | 4.17x | 3.57x |
| EV / EBIT | 10.7x | 8.64x | 8.55x | 6.81x | 8.13x | 10.9x | 6.22x | 5.08x |
| EV / FCF | -7.27x | 36.3x | -9x | -8.63x | -20.8x | -16.1x | 25.5x | 13x |
| FCF Yield | -13.8% | 2.76% | -11.1% | -11.6% | -4.81% | -6.19% | 3.93% | 7.68% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.002 | 0.0418 |
| Rate of return | - | - | - | - | - | - | 0.08% | 1.77% |
| EPS 2 | 2 | 0.66 | -1.59 | 0.6615 | -1.441 | 0.0315 | 0.3788 | 0.5963 |
| Distribution rate | - | - | - | - | - | - | 0.53% | 7% |
| Net sales 1 | 3,182 | 3,015 | 2,815 | 2,422 | 2,200 | 1,825 | 1,841 | 1,887 |
| EBITDA 1 | 295.1 | 238.8 | 214.6 | 186.1 | 188 | 135 | 189.8 | 208.7 |
| EBIT 1 | 139.1 | 102.9 | 107.1 | 95.9 | 113.5 | 73.94 | 127.1 | 146.6 |
| Net income 1 | 224.7 | 74.8 | -178.1 | 76.7 | -164.1 | -14.58 | 47.01 | 69.2 |
| Net Debt 1 | 879.8 | 482.4 | 545.5 | 415.2 | 461.6 | 522.3 | 508.6 | 462.8 |
| Reference price 2 | 5.475 | 3.639 | 3.300 | 2.103 | 4.055 | 2.355 | 2.355 | 2.355 |
| Nbr of stocks (in thousands) | 111,035 | 111,662 | 112,279 | 112,926 | 113,749 | 119,780 | - | - |
| Announcement Date | 10/03/22 | 02/03/23 | 06/03/24 | 05/03/25 | 10/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 74.81x | 0.44x | 5.96x | -.--% | 379M | |
| 41.82x | 7.48x | 27x | 0.86% | 81.81B | |
| 39.42x | 4.61x | 15.04x | 1.16% | 20.8B | |
| 30.3x | 1.24x | 12.61x | 1.08% | 15.56B | |
| 19.19x | 2.06x | 10.21x | 3.64% | 13.92B | |
| 25.15x | 2.83x | 12.14x | 2.98% | 12.02B | |
| 25.08x | 3.46x | 13.32x | 2.33% | 7.78B | |
| 15.26x | 0.66x | 9.49x | 1.38% | 6.96B | |
| 17.95x | 0.39x | 8.86x | 4.08% | 5.2B | |
| 44.34x | 2x | 15.62x | 0.46% | 5.27B | |
| Average | 33.33x | 2.52x | 13.03x | 1.8% | 16.97B | |
| Weighted average by Cap. | 35.00x | 4.92x | 19.48x | 1.47% |
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
- CPI Stock
- Valuation Capita plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
