|
Market Closed -
London S.E.
19:35:10 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,085.00 GBX | -0.46% |
|
+0.46% | +13.73% |
| 10-02 | DFS Furniture appoints Nichols Chair McMeikan as next chair | AN |
| 09-08 | Nichols plc Announces Termination of Mrs. Helen Margaret Keays as Director, Effective August 31, 2026 | CI |
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 | 396.8 | - | - |
| Change | - | -28.89% | 6.3% | 11.56% | -24.8% | 13.73% | - | - |
| Enterprise Value (EV) 1 | 493.5 | 334.9 | 348.8 | 408.8 | 293.1 | 392.8 | 380.9 | 368 |
| Change | - | -32.13% | 4.15% | 17.18% | -28.28% | 34% | -3.04% | -3.37% |
| P/E | -24.9x | 33.7x | 22.7x | 26x | 16.4x | 16.2x | 13.1x | 12.3x |
| PBR | 5.92x | 4.42x | 4.27x | 5.52x | 3.7x | 3.75x | 3.4x | 3.1x |
| 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 | 2.08x | 1.84x | 1.75x |
| EV / Revenue | 3.42x | 2.03x | 2.04x | 2.37x | 1.67x | 2.06x | 1.77x | 1.62x |
| EV / EBITDA | 20.8x | 11.5x | 12.7x | 13.3x | 8.67x | 10.7x | 8.95x | 8.17x |
| EV / EBIT | 22.5x | 13.6x | 13.8x | 14.2x | 9.25x | 11.4x | 9.36x | 8.54x |
| EV / FCF | 26.4x | 22.2x | 17.9x | 25.5x | 22.9x | 14.4x | 12.5x | 10.9x |
| FCF Yield | 3.78% | 4.51% | 5.6% | 3.93% | 4.37% | 6.96% | 8.01% | 9.21% |
| 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% | 4.42% | 5.04% | 5.42% |
| 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 | 10.85 | 10.85 | 10.85 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.17x | 2.06x | 10.67x | 4.42% | 525M | |
| 25.55x | 7.92x | 22.68x | 2.48% | 369B | |
| 14.73x | 2.13x | 10.85x | 4.65% | 172B | |
| 37.31x | 8.28x | 26.8x | -.--% | 84.12B | |
| 21.18x | 6.1x | 13.61x | 3.33% | 56.67B | |
| 20.5x | 2.3x | 12.67x | 2.45% | 44.76B | |
| 18.61x | 2.66x | 10.36x | 3.09% | 41.33B | |
| 15.27x | 1.43x | 7.1x | 4.09% | 22.37B | |
| 17.3x | 1.53x | 9.55x | 2.65% | 20.45B | |
| 16.54x | 1.45x | 7.14x | 4.95% | 18.25B | |
| Average | 20.32x | 3.59x | 13.14x | 3.21% | 82.88B | |
| Weighted average by Cap. | 22.90x | 5.59x | 17.78x | 2.87% |
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
- Valuation Nichols plc
Select your edition
All financial news and data tailored to specific country editions
