|
Real-time
OTC Markets
21:02:23 27/10/2021 +04
|
5-day change | 1st Jan Change | ||
| 2.810 USD | -11.61% |
|
+65.32% | +65.32% |
| 08-10 | Persimmon, Shaftesbury upped; Coca-Cola HBC cut | AN |
| 08-06 | Ibstock Plc Announces Appointment of William Christopher Wilkins as Director, Effective August 1, 2026 | CI |
Company Valuation: Ibstock plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 834.8 | 608.1 | 595.2 | 693.3 | 551 | 350.6 | - | - |
| Change | - | -27.16% | -2.13% | 16.49% | -20.53% | -36.37% | - | - |
| Enterprise Value (EV) 1 | 900.9 | 608.1 | 695.8 | 814.9 | 671 | 486 | 470.1 | 449.5 |
| Change | - | -32.5% | 14.41% | 17.12% | -17.65% | -27.58% | -3.25% | -4.39% |
| P/E | 26.5x | 7.2x | 28.6x | 46.3x | 175x | -18.7x | 27.2x | 20.4x |
| PBR | 1.97x | - | 1.5x | 1.75x | 1.44x | 0.96x | 0.96x | 0.92x |
| PEG | - | 0x | -0.4x | -1.6x | -2.2x | 0x | -0x | 0.6x |
| Capitalization / Revenue | 2.04x | 1.19x | 1.47x | 1.89x | 1.48x | 1x | 0.95x | 0.88x |
| EV / Revenue | 2.2x | 1.19x | 1.71x | 2.23x | 1.8x | 1.39x | 1.27x | 1.13x |
| EV / EBITDA | 8.74x | 4.35x | 6.48x | 10.3x | 9.45x | 7.87x | 6.73x | 5.59x |
| EV / EBIT | 12.6x | 6.01x | 10.6x | 21x | 22.7x | 19.8x | 14.8x | 10.6x |
| EV / FCF | 14.6x | - | -94x | 94.1x | -129x | 31x | 18x | 10.6x |
| FCF Yield | 6.83% | - | -1.06% | 1.06% | -0.78% | 3.22% | 5.55% | 9.43% |
| Dividend per Share 2 | 0.075 | - | 0.07 | 0.04 | 0.03 | 0.0182 | 0.0252 | 0.0348 |
| Rate of return | 3.68% | - | 4.62% | 2.27% | 2.15% | 2.05% | 2.84% | 3.92% |
| EPS 2 | 0.077 | 0.215 | 0.053 | 0.038 | 0.008 | -0.0476 | 0.0326 | 0.0436 |
| Distribution rate | 97.4% | - | 132% | 105% | 375% | -38.2% | 77.2% | 79.8% |
| Net sales 1 | 408.7 | 512.9 | 405.8 | 366.2 | 372.1 | 349.1 | 369.7 | 397.3 |
| EBITDA 1 | 103.1 | 139.7 | 107.4 | 79.35 | 71.04 | 61.71 | 69.83 | 80.43 |
| EBIT 1 | 71.64 | 101.1 | 65.79 | 38.79 | 29.51 | 24.48 | 31.74 | 42.29 |
| Net income 1 | 31.81 | 86.91 | 21.06 | 15.09 | 3.074 | -21.81 | 15.16 | 19.99 |
| Net Debt 1 | 66.06 | - | 100.6 | 121.6 | 120 | 135.4 | 119.6 | 98.92 |
| Reference price 2 | 2.0380 | 1.5480 | 1.5150 | 1.7600 | 1.3960 | 0.8875 | 0.8875 | 0.8875 |
| Nbr of stocks (in thousands) | 409,632 | 392,840 | 392,840 | 393,921 | 394,680 | 395,016 | - | - |
| Announcement Date | 09/03/22 | 08/03/23 | 06/03/24 | 05/03/25 | 05/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.3x | 1.93x | 9.25x | 1.63% | 63.77B | |
| 31.3x | 5.92x | 17.74x | 0.65% | 37.71B | |
| 34.71x | 3.58x | 18.39x | 0.89% | 35.67B | |
| 30.46x | 4.8x | 15.99x | 0.77% | 35.57B | |
| 13.46x | 1.58x | 7.31x | 2.28% | 34.61B | |
| 22.04x | 6.89x | 13.57x | 2.14% | 25.48B | |
| 18.6x | 2.24x | 8.92x | 1.17% | 24.3B | |
| 75.26x | 4.69x | 72.56x | 0.3% | 23.35B | |
| 11.3x | 1.2x | 5.91x | 0.92% | 15.82B | |
| Average | 28.16x | 3.65x | 18.85x | 1.19% | 32.92B | |
| Weighted average by Cap. | 26.85x | 3.57x | 17.17x | 1.25% |
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
- IBST Stock
- IBJHF Stock
- Valuation Ibstock plc
Select your edition
All financial news and data tailored to specific country editions
