|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,538.00 GBX | -1.13% |
|
+6.93% | +54.88% |
| 07-15 | Bank of America raises Imperial Brands to 'buy' | AN |
| 07-14 | Santander starts mining majors at 'outperform' | AN |
Company Valuation: Computacenter plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,293 | 2,164 | 3,157 | 2,227 | 3,073 | 4,763 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 54.98% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 4,295 | 4,210 | 4,072 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 74.1% | -1.97% | -3.27% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 21.5x | 19.5x | 19.2x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | - | 5.24x | 4.66x | 4.05x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.5x | 1.9x | 12.62x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.41x | 0.38x | 0.37x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.37x | 0.34x | 0.32x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 9.89x | 8.93x | 8.45x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 12.8x | 11.6x | 11x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 29.2x | 22.7x | 17.8x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 3.42% | 4.41% | 5.62% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 0.8839 | 0.948 | 0.959 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.95% | 2.09% | 2.11% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 2.109 | 2.329 | 2.364 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 41.9% | 40.7% | 40.6% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 11,521 | 12,469 | 12,851 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 434.3 | 471.5 | 481.8 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 334.4 | 362.7 | 371.3 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 222.5 | 246.8 | 251 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -467.6 | -552.3 | -690.1 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 45.38 | 45.38 | 45.38 |
| Nbr of stocks (in thousands) | 113,153 | 113,221 | 113,081 | 104,871 | 104,878 | 104,949 | - | - |
| Announcement Date | 16/03/22 | 31/03/23 | 20/03/24 | 18/03/25 | 12/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.76x | 0.38x | 10.02x | 1.93% | 6.45B | |
| 23.25x | 3.6x | 12.66x | 3.11% | 204B | |
| -96.65x | 15.29x | 88.53x | -.--% | 95.64B | |
| 10x | 1.1x | 5.75x | 4.82% | 82.34B | |
| 14.27x | 2.6x | 9.81x | 5.76% | 82.89B | |
| 19.21x | 5.05x | 12.47x | 2.96% | 57.7B | |
| 14.2x | 2.07x | 8.69x | 5.49% | 46.07B | |
| 20.6x | 1.53x | 9.68x | 0.96% | 36.55B | |
| 19.3x | 1.56x | 9.78x | 1.54% | 36.18B | |
| 15.89x | 2.03x | 9.46x | 5.44% | 32.87B | |
| Average | 6.18x | 3.52x | 17.69x | 3.2% | 68.07B | |
| Weighted average by Cap. | 2.03x | 4.51x | 21.36x | 3.25% |
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
- CCC Stock
- Valuation Computacenter plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
