|
Market Closed -
London S.E.
19:35:25 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 5,405.00 GBX | -1.19% |
|
-0.09% | +84.47% |
| 10-01 | FTSE 100 tumbles as bond market worries bite | AN |
| 09-25 | FTSE 100 edges up as oil fall offsets bond worry | 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 | 5,672 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 84.59% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 5,222 | 5,096 | 4,916 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 111.67% | -2.42% | -3.53% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 21.5x | 19.6x | 18.8x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | 3.42x | 5.54x | 4.73x | 4.11x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.3x | 2.01x | 4.42x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.41x | 0.38x | 0.36x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.38x | 0.34x | 0.31x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 10.7x | 9.72x | 9.16x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 13.4x | 12x | 11.1x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 44.2x | 21.3x | 16x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 2.26% | 4.69% | 6.26% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 1.027 | 1.106 | 1.147 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.9% | 2.05% | 2.12% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 2.517 | 2.761 | 2.879 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 40.8% | 40.1% | 39.8% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 13,688 | 14,972 | 15,861 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 485.8 | 524.3 | 536.8 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 390.7 | 423.6 | 443.7 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 266.1 | 291.2 | 301.6 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -450.7 | -577 | -756.8 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 54.05 | 54.05 | 54.05 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.48x | 0.38x | 10.75x | 1.9% | 7.5B | |
| 21.86x | 3.6x | 12.56x | 3.04% | 210B | |
| 22.46x | 4.73x | 11.6x | 0.74% | 193B | |
| -602.19x | 42.83x | 175.97x | -.--% | 124B | |
| -134.17x | 18.64x | 102.49x | -.--% | 120B | |
| 14.77x | 1.61x | 8.44x | 3.25% | 119B | |
| 13.47x | 2.43x | 9.22x | 6.1% | 78.1B | |
| 19.46x | 5.19x | 12.74x | 2.88% | 58.18B | |
| -17.53x | 7.42x | 12.62x | -.--% | 49.43B | |
| 22.77x | 1.89x | 11.94x | 1.37% | 44.75B | |
| Average | -61.76x | 8.87x | 36.83x | 1.93% | 100.39B | |
| Weighted average by Cap. | -77.50x | 10.33x | 42.60x | 1.88% |
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
Select your edition
All financial news and data tailored to specific country editions
