|
Market Closed -
London S.E.
19:35:01 01/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,880.00 GBX | -0.79% |
|
-3.84% | -9.62% |
| 09-29 | S&U plc, H1 2027 Earnings Call, Sep 29, 2026 | |
| 09-29 | EARNINGS: GENinCode loss narrows; Billington sales and profit jump | AN |
Company Valuation: S&U plc
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 318.2 | 252.7 | 244.2 | 190.2 | 289.2 | 228.4 | - | - |
| Change | - | -20.57% | -3.37% | -22.14% | 52.08% | -21.01% | - | - |
| Enterprise Value (EV) 1 | 432.6 | 446.1 | 469 | 190.2 | 289.2 | 231.7 | 221.7 | -322.6 |
| Change | - | 3.12% | 5.13% | -59.46% | 52.08% | -19.87% | -4.32% | -245.47% |
| P/E | 8.38x | 7.5x | 9.61x | 10.6x | 12.2x | 8.68x | 7.51x | 6.26x |
| PBR | 1.54x | 1.12x | 1.04x | 0.8x | 1.16x | 0.86x | 0.82x | 0.76x |
| PEG | - | -0.7x | -0.4x | -0.4x | 0.4x | 0.8x | 0.5x | 0.3x |
| Capitalization / Revenue | 3.62x | 2.46x | 2.12x | 1.64x | 2.69x | 1.87x | 1.58x | 1.43x |
| EV / Revenue | 4.92x | 4.34x | 4.06x | 1.64x | 2.69x | 1.9x | 1.54x | -2.02x |
| EV / EBITDA | 8.43x | 9.03x | 9.54x | - | - | 4.37x | 3.36x | -3.93x |
| EV / EBIT | 8.52x | 9.12x | 9.64x | 4.24x | 6.26x | 4.39x | 3.47x | -4.29x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.26 | 1.33 | 1.2 | 1 | 1.15 | 1.2 | 1.287 | 1.399 |
| Rate of return | 4.81% | 6.39% | 5.97% | 6.39% | 4.83% | 6.38% | 6.85% | 7.44% |
| EPS 2 | 3.127 | 2.775 | 2.092 | 1.474 | 1.952 | 2.165 | 2.505 | 3.002 |
| Distribution rate | 40.3% | 47.9% | 57.4% | 67.8% | 58.9% | 55.4% | 51.4% | 46.6% |
| Net sales 1 | 87.89 | 102.7 | 115.4 | 115.6 | 107.4 | 122.1 | 144.1 | 160 |
| EBITDA 1 | 51.32 | 49.43 | 49.16 | - | - | 53 | 66 | 82 |
| EBIT 1 | 50.79 | 48.9 | 48.65 | 44.83 | 46.16 | 52.79 | 63.87 | 75.18 |
| Net income 1 | 37.98 | 33.72 | 25.44 | 17.91 | 23.71 | 26.42 | 30.55 | 36.66 |
| Net Debt 1 | 114.4 | 193.4 | 224.8 | - | - | 3.3 | -6.7 | -551 |
| Reference price 2 | 26.20 | 20.80 | 20.10 | 15.65 | 23.80 | 18.80 | 18.80 | 18.80 |
| Nbr of stocks (in thousands) | 12,145 | 12,151 | 12,151 | 12,151 | 12,151 | 12,151 | - | - |
| Announcement Date | 29/03/22 | 28/03/23 | 09/04/24 | 15/04/25 | 21/04/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.75x | 1.91x | 4.41x | 6.33% | 306M | |
| 17.2x | - | - | 1.25% | 205B | |
| 11.7x | 2.35x | 3.85x | 1.68% | 118B | |
| 34.39x | 4.84x | 16.59x | -.--% | 32.59B | |
| 22.66x | 4.95x | 24.52x | 0.08% | 28.86B | |
| 16.49x | 11.62x | 21.79x | 1.21% | 24.15B | |
| 7.52x | 1.8x | 3.37x | 1.8% | 23.09B | |
| 26.52x | 3.52x | 10.59x | -.--% | 20.3B | |
| 20.49x | 17.91x | 42.47x | 0.18% | 14.39B | |
| 10.19x | 13.25x | - | 1.34% | 11.46B | |
| Average | 17.59x | 6.91x | 15.95x | 1.39% | 47.9B | |
| Weighted average by Cap. | 17.16x | 5.05x | 11.96x | 1.14% |
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
- SUS Stock
- Valuation S&U plc
Select your edition
All financial news and data tailored to specific country editions
