|
Market Closed -
OTC Markets
17:53:06 17/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 12.78 USD | -33.06% |
|
0.00% | -33.06% |
| 09-08 | Nichols plc Announces Termination of Mrs. Helen Margaret Keays as Director, Effective August 31, 2026 | CI |
| 08-13 | Nichols plc, Vit Hit Limited - M&A Call |
Company Valuation: Nichols plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 550.2 | 391.2 | 415.8 | 463.9 | 348.9 | 395 | - | - |
| Change | - | -28.89% | 6.3% | 11.56% | -24.8% | 13.21% | - | - |
| Enterprise Value (EV) 1 | 493.5 | 334.9 | 348.8 | 408.8 | 293.1 | 391 | 379 | 366.2 |
| Change | - | -32.13% | 4.15% | 17.18% | -28.28% | 33.38% | -3.06% | -3.38% |
| P/E | -24.9x | 33.7x | 22.7x | 26x | 16.4x | 16.1x | 13.1x | 12.3x |
| PBR | 5.92x | 4.42x | 4.27x | 5.52x | 3.7x | 3.73x | 3.38x | 3.08x |
| PEG | - | -0x | 0.4x | -8.66x | 0.8x | 1.1x | 0.6x | 1.84x |
| Capitalization / Revenue | 3.81x | 2.37x | 2.44x | 2.68x | 1.99x | 2.07x | 1.84x | 1.74x |
| EV / Revenue | 3.42x | 2.03x | 2.04x | 2.37x | 1.67x | 2.05x | 1.76x | 1.61x |
| EV / EBITDA | 20.8x | 11.5x | 12.7x | 13.3x | 8.67x | 10.6x | 8.9x | 8.13x |
| EV / EBIT | 22.5x | 13.6x | 13.8x | 14.2x | 9.25x | 11.3x | 9.31x | 8.5x |
| EV / FCF | 26.4x | 22.2x | 17.9x | 25.5x | 22.9x | 14.3x | 12.4x | 10.8x |
| FCF Yield | 3.78% | 4.51% | 5.6% | 3.93% | 4.37% | 7% | 8.05% | 9.25% |
| Dividend per Share 2 | 0.231 | 0.277 | 0.282 | 0.32 | 0.337 | 0.479 | 0.5473 | 0.5885 |
| Rate of return | 1.55% | 2.58% | 2.47% | 2.52% | 3.53% | 4.44% | 5.07% | 5.45% |
| EPS 2 | -0.6004 | 0.3182 | 0.5032 | 0.4881 | 0.5833 | 0.6712 | 0.8255 | 0.8807 |
| Distribution rate | -38.5% | 87.1% | 56% | 65.6% | 57.8% | 71.4% | 66.3% | 66.8% |
| Net sales 1 | 144.3 | 164.9 | 170.7 | 172.8 | 175.1 | 191 | 215.2 | 227.3 |
| EBITDA 1 | 23.7 | 29.12 | 27.54 | 30.77 | 33.8 | 36.8 | 42.57 | 45.02 |
| EBIT 1 | 21.92 | 24.6 | 25.19 | 28.86 | 31.7 | 34.52 | 40.7 | 43.1 |
| Net income 1 | -22.17 | 11.64 | 18.36 | 17.84 | 21.44 | 25.08 | 30.59 | 32.78 |
| Net Debt 1 | -56.67 | -56.3 | -67.03 | -55.18 | -55.74 | -3.966 | -15.92 | -28.74 |
| Reference price 2 | 14.92 | 10.72 | 11.40 | 12.70 | 9.54 | 10.80 | 10.80 | 10.80 |
| Nbr of stocks (in thousands) | 36,861 | 36,476 | 36,478 | 36,530 | 36,570 | 36,570 | - | - |
| Announcement Date | 02/03/22 | 01/03/23 | 06/03/24 | 11/03/25 | 11/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.19x | 8.11x | 23.22x | 2.42% | 378B | |
| 19.58x | 2.74x | 10.68x | 2.94% | 43.48B | |
| 17.62x | 1.55x | 9.71x | 2.57% | 21.1B | |
| 16.88x | 1.48x | 7.27x | 4.85% | 19.1B | |
| 10.04x | 1.8x | 9.77x | 4.16% | 15.52B | |
| 42.95x | 5.7x | 24.74x | 0.42% | 15.34B | |
| 15.77x | 0.66x | 5.01x | 2.64% | 8.92B | |
| 23.4x | 2.23x | 10.04x | -.--% | 7.08B | |
| Average | 21.56x | 3.03x | 12.55x | 2.5% | 63.54B | |
| Weighted average by Cap. | 24.71x | 6.65x | 20.12x | 2.53% |
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
- NICL Stock
- NJMVF Stock
- Valuation Nichols plc
Select your edition
All financial news and data tailored to specific country editions
