|
Market Closed -
London S.E.
20:35:15 02/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 144.50 GBX | +1.76% |
|
+1.05% | +67.25% |
| 07:37pm | RWS completes acquisition of Acogroup for GBP22.4 million | AN |
| 02:56pm | RWS Holdings Finalizes Acquisition of Acogroup | MT |
Company Valuation: RWS Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,439 | 1,246 | 915.3 | 597.3 | 341.3 | 527 | - | - |
| Change | - | -48.91% | -26.55% | -34.74% | -42.86% | 54.41% | - | - |
| Enterprise Value (EV) 1 | 2,394 | 1,174 | 891.7 | 637.4 | 354.2 | 584.2 | 587.9 | 561.2 |
| Change | - | -50.95% | -24.06% | -28.52% | -44.43% | 64.93% | 0.63% | -4.54% |
| P/E | 57.5x | 20x | -33.8x | 12.7x | -3.42x | -55.3x | 109x | 23.7x |
| PBR | 2.35x | 1.09x | 0.94x | 0.67x | 0.45x | 0.71x | 0.72x | 0.71x |
| PEG | - | 0.4x | 0x | -0x | 0x | 0.6x | -1x | 0x |
| Capitalization / Revenue | 3.51x | 1.66x | 1.25x | 0.83x | 0.49x | 0.74x | 0.62x | 0.59x |
| EV / Revenue | 3.45x | 1.57x | 1.22x | 0.89x | 0.51x | 0.83x | 0.69x | 0.63x |
| EV / EBITDA | 19.2x | 6.82x | 5.62x | 4.53x | 3.51x | 5.35x | 4.66x | 4.05x |
| EV / EBIT | 20.2x | 8.48x | 7.2x | 5.68x | 5.36x | 8.23x | 6.87x | 5.75x |
| EV / FCF | 38.8x | 12x | 13.3x | 19.8x | 8.2x | 30.1x | 12.5x | 9.46x |
| FCF Yield | 2.58% | 8.34% | 7.54% | 5.05% | 12.2% | 3.32% | 7.99% | 10.6% |
| Dividend per Share 2 | 0.105 | 0.1175 | 0.122 | 0.1245 | 0.0705 | 0.0733 | 0.0807 | 0.0858 |
| Rate of return | 1.68% | 3.67% | 5.09% | 7.69% | 7.64% | 5.16% | 5.68% | 6.04% |
| EPS 2 | 0.109 | 0.16 | -0.071 | 0.128 | -0.27 | -0.0257 | 0.013 | 0.06 |
| Distribution rate | 96.3% | 73.4% | -172% | 97.3% | -26.1% | -285% | 620% | 143% |
| Net sales 1 | 694.5 | 749.2 | 733.8 | 718.2 | 690.1 | 707.9 | 846.2 | 894 |
| EBITDA 1 | 124.7 | 172.1 | 158.6 | 140.8 | 100.8 | 109.2 | 126.2 | 138.4 |
| EBIT 1 | 118.5 | 138.5 | 123.8 | 112.3 | 66.1 | 71 | 85.6 | 97.53 |
| Net income 1 | 41.2 | 62.7 | -27.7 | 47.5 | -99.8 | -14.4 | 4.7 | 22.05 |
| Net Debt 1 | -45.3 | -71.9 | -23.6 | 40.1 | 12.9 | 57.19 | 60.89 | 34.2 |
| Reference price 2 | 6.265 | 3.200 | 2.398 | 1.620 | 0.923 | 1.420 | 1.420 | 1.420 |
| Nbr of stocks (in thousands) | 389,340 | 389,408 | 381,673 | 368,687 | 369,777 | 371,133 | - | - |
| Announcement Date | 14/12/21 | 15/12/22 | 12/12/23 | 12/12/24 | 11/12/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -55.32x | 0.83x | 5.35x | 5.16% | 706M | |
| 33.01x | 17.01x | 24.19x | 0.65% | 769B | |
| 39.88x | 7.25x | 25.73x | 0.9% | 87.29B | |
| 24.18x | 4.82x | 10.5x | 0.68% | 72.45B | |
| 11.24x | 1.46x | 7.24x | 0.99% | 47.36B | |
| 44.13x | 1.69x | 9.5x | -.--% | 46.08B | |
| -72.94x | 16.71x | 40.54x | -.--% | 42.25B | |
| 21.64x | 3.6x | 8.53x | 1.48% | 34.27B | |
| 10.51x | 2.68x | 6.46x | -.--% | 26.6B | |
| 20.1x | 6.14x | 11.77x | -.--% | 26.33B | |
| Average | 7.64x | 6.22x | 14.98x | 0.99% | 115.24B | |
| Weighted average by Cap. | 27.43x | 13.26x | 21.59x | 0.63% |
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
- RWS Stock
- Valuation RWS Holdings plc
Select your edition
All financial news and data tailored to specific country editions
