Valuation OSB Group Plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 18:31:24 30/07/2026 +04			5-day change	1st Jan Change
566.00 ^GBX	+0.80%		+2.30%	-11.18%

07-21	Quilter adds two new board members as another set to depart	AN
07-20	Fitch Keeps OSB Group's Ratings Amid Strong Profitability, Sound Capitalization	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,482	2,058	1,822	1,504	2,267	1,917	-	-
Change	-	-17.07%	-11.49%	-17.42%	50.67%	-15.43%	-	-
Enterprise Value (EV)	2,482	2,058	1,822	1,504	2,267	1,917	1,917	1,917
Change	-	-17.07%	-11.49%	-17.42%	50.67%	-15.43%	0%	0%
P/E	7.37x	5.34x	7.15x	5.34x	8.66x	7.19x	6.27x	5.5x
PBR	1.23x	0.97x	0.85x	0.68x	0.99x	0.84x	0.77x	0.7x
PEG	-	0.3x	-0.3x	0.3x	-3.12x	1.18x	0.4x	0.4x
Capitalization / Revenue	3.95x	2.5x	2.57x	2.18x	3.39x	2.76x	2.61x	2.45x
EV / Revenue	0x	0x	0x	0x	0x	2.76x	2.61x	2.45x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.67x	4.31x	3.92x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.26	0.298	0.32	0.336	0.353	0.3708	0.3878	0.4128
Rate of return	4.69%	6.21%	6.89%	8.3%	5.54%	6.6%	6.91%	7.35%
EPS ²	0.752	0.898	0.65	0.757	0.736	0.7808	0.8953	1.021
Distribution rate	34.6%	33.2%	49.2%	44.4%	48%	47.5%	43.3%	40.4%
Net sales ¹	629	824.2	707.8	690.2	668	693.4	733.3	784
EBITDA	-	-	-	444.1	413.8	-	-	-
EBIT ¹	462.5	620.2	474.9	432.8	397.9	410.8	445.1	488.8
Net income ¹	340.1	409.5	282.6	308.1	285.7	276	298.6	328.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.545	4.798	4.646	4.046	6.375	5.615	5.615	5.615
Nbr of stocks (in thousands)	447,627	429,020	392,157	371,848	355,588	341,431	-	-
Announcement Date	17/03/22	16/03/23	14/03/24	13/03/25	05/03/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OSB GROUP PLC	7.19x	-	-	6.6%	2.55B
CAPITEC BANK HOLDINGS LIMITED	26.64x	-	-	2.06%	31.77B
ABSA GROUP LIMITED	7.17x	-	-	7.86%	11.04B
PIRAMAL FINANCE LIMITED	19.85x	-	-	0.58%	4.84B
PENNYMAC FINANCIAL SERVICES, INC.	8.54x	10.47x	21.08x	1.39%	4.47B
WSFS FINANCIAL CORPORATION	12.39x	-	-	0.95%	4.14B
JB FINANCIAL GROUP CO., LTD.	6.52x	-	-	4.88%	3.36B
CEMBRA MONEY BANK AG	12.89x	-	-	5.71%	3.22B
LIC HOUSING FINANCE LIMITED	5.59x	-	-	1.98%	3.18B
PNB HOUSING FINANCE LIMITED	11.35x	-	-	0.88%	2.87B
Average	11.81x	10.47x	21.08x	3.29%	7.14B
Weighted average by Cap.	17.40x	10.47x	21.08x	3.16%