|
Real-time Estimate
Cboe Europe
14:46:24 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 301.75 GBX | -1.55% |
|
+1.33% | +59.16% |
| 09-11 | SThree Rejects Circle8 Group's Unsolicited Takeover Approach | MT |
| 09-11 | Recruiter SThree rejects US-based Circle8's takeover bid | RE |
Company Valuation: SThree plc
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 700.3 | 538 | 537.7 | 476 | 211.2 | 373.2 | - | - |
| Change | - | -23.17% | -0.06% | -11.46% | -55.64% | 76.73% | - | - |
| Enterprise Value (EV) 1 | 642.7 | 506.3 | 483.5 | 446.2 | 190.7 | 369.5 | 357.9 | 351.7 |
| Change | - | -21.23% | -4.51% | -7.72% | -57.26% | 93.76% | -3.14% | -1.74% |
| P/E | 16.9x | 10.2x | 9.73x | 9.65x | 12.2x | 48.8x | 21.6x | 14.8x |
| PBR | 4.39x | 2.69x | 2.39x | 1.91x | 0.91x | 1.77x | 1.73x | 1.64x |
| PEG | - | 0.3x | 2.43x | -0.9x | -0.2x | -0.9x | 0x | 0.3x |
| Capitalization / Revenue | 0.53x | 0.33x | 0.32x | 0.32x | 0.16x | 0.3x | 0.29x | 0.28x |
| EV / Revenue | 0.48x | 0.31x | 0.29x | 0.3x | 0.15x | 0.29x | 0.28x | 0.26x |
| EV / EBITDA | 8.19x | 5.25x | 5.24x | 5.48x | 4.35x | 12.5x | 8.26x | 6.42x |
| EV / EBIT | 10.6x | 6.53x | 6.33x | 6.74x | 7.3x | 31x | 14x | 9.46x |
| EV / FCF | 18.3x | 12.1x | 7.13x | 16.8x | 3.6x | 21x | 22.2x | 16.7x |
| FCF Yield | 5.47% | 8.28% | 14% | 5.94% | 27.8% | 4.77% | 4.5% | 5.99% |
| Dividend per Share 2 | 0.11 | 0.16 | 0.166 | 0.143 | 0.143 | 0.143 | 0.143 | 0.1072 |
| Rate of return | 2.12% | 3.95% | 4.11% | 3.99% | 8.6% | 4.67% | 4.67% | 3.5% |
| EPS 2 | 0.307 | 0.399 | 0.415 | 0.371 | 0.136 | 0.0628 | 0.1419 | 0.2071 |
| Distribution rate | 35.8% | 40.1% | 40% | 38.5% | 105% | 228% | 101% | 51.8% |
| Net sales 1 | 1,331 | 1,639 | 1,663 | 1,493 | 1,302 | 1,254 | 1,293 | 1,357 |
| EBITDA 1 | 78.53 | 96.45 | 92.27 | 81.45 | 43.8 | 29.58 | 43.33 | 54.79 |
| EBIT 1 | 60.81 | 77.55 | 76.36 | 66.19 | 26.14 | 11.94 | 25.61 | 37.19 |
| Net income 1 | 41.98 | 54.2 | 56.05 | 49.69 | 17.67 | 7.539 | 16.9 | 24.7 |
| Net Debt 1 | -57.5 | -31.68 | -54.18 | -29.89 | -20.46 | -3.671 | -15.26 | -21.49 |
| Reference price 2 | 5.200 | 4.055 | 4.040 | 3.580 | 1.662 | 3.065 | 3.065 | 3.065 |
| Nbr of stocks (in thousands) | 134,664 | 132,672 | 133,087 | 132,972 | 127,047 | 121,749 | - | - |
| Announcement Date | 31/01/22 | 30/01/23 | 30/01/24 | 28/01/25 | 27/01/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 48.81x | 0.29x | 12.49x | 4.67% | 493M | |
| 21.5x | 4.41x | 14.76x | 2.72% | 105B | |
| 18.4x | 0.33x | 8.15x | 4.57% | 7.18B | |
| 13.47x | 0.28x | 7.7x | 4.04% | 5.11B | |
| 13.71x | 0.33x | 5.65x | 4.42% | 4.11B | |
| 28.3x | 0.61x | 12.84x | 6.62% | 3.6B | |
| 69.09x | 3.01x | 10.61x | -.--% | 3.42B | |
| 18.88x | 0.18x | 7.58x | 2.39% | 2.65B | |
| 12.73x | - | - | 4.05% | 1.43B | |
| 7.35x | - | - | 6.73% | 1.07B | |
| Average | 25.22x | 1.18x | 9.97x | 4.02% | 13.36B | |
| Weighted average by Cap. | 22.03x | 3.66x | 13.52x | 3% |
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
- STHR Stock
- Valuation SThree plc
Select your edition
All financial news and data tailored to specific country editions
