|
Market Closed -
London S.E.
19:35:26 23/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 278.00 GBX | +2.21% |
|
+4.51% | -6.08% |
| 10-06 | Wilmington plc Announces Board and Committee Changes, Effective November 18, 2026 | CI |
| 10-05 | Jardine Matheson's Lincoln Pan buys 3,700 shares | AN |
Company Valuation: Wilmington plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 201.1 | 244 | 347.9 | 302.7 | 250.8 | 249 | - | - |
| Change | - | 21.33% | 42.61% | -12.99% | -17.17% | -0.68% | - | - |
| Enterprise Value (EV) 1 | 188 | 209 | 282.9 | 261.9 | 306.7 | 295.4 | 282.2 | 265.3 |
| Change | - | 11.15% | 35.38% | -7.45% | 17.11% | -3.68% | -4.48% | -5.98% |
| P/E | - | - | 8.58x | 26.8x | 23x | 17.8x | 14.3x | 11.6x |
| PBR | 3.04x | 3.11x | 3.07x | 2.75x | 2.19x | 2.05x | 2.02x | 1.93x |
| PEG | - | - | - | -0.4x | -6.2x | 0.6x | 0.6x | 0.5x |
| Capitalization / Revenue | 1.66x | 1.98x | 2.76x | 2.98x | 1.95x | 1.69x | 1.57x | 1.49x |
| EV / Revenue | 1.55x | 1.69x | 2.25x | 2.58x | 2.38x | 2x | 1.78x | 1.59x |
| EV / EBITDA | 6.78x | 7.43x | 11.6x | 10.7x | 9.57x | 8.18x | 7x | 6.21x |
| EV / EBIT | 8.7x | 8.67x | 13.1x | 11x | 9.89x | 9.26x | 8.03x | 7.01x |
| EV / FCF | 10.1x | 7.7x | 11.7x | 13.8x | 14.4x | 11.3x | 8.6x | 7.66x |
| FCF Yield | 9.95% | 13% | 8.56% | 7.22% | 6.94% | 8.87% | 11.6% | 13.1% |
| Dividend per Share 2 | 0.082 | 0.1 | 0.113 | 0.115 | 0.125 | 0.1308 | 0.1416 | 0.1496 |
| Rate of return | 3.57% | 3.6% | 2.9% | 3.38% | 4.46% | 4.7% | 5.1% | 5.38% |
| EPS 2 | - | - | 0.4544 | 0.1267 | 0.122 | 0.1564 | 0.194 | 0.2395 |
| Distribution rate | - | - | 24.9% | 90.8% | 102% | 83.6% | 73% | 62.4% |
| Net sales 1 | 121 | 123.5 | 126 | 101.5 | 128.7 | 147.8 | 158.4 | 167.3 |
| EBITDA 1 | 27.75 | 28.12 | 24.39 | 24.5 | 32.04 | 36.13 | 40.33 | 42.75 |
| EBIT 1 | 21.62 | 24.11 | 21.68 | 23.85 | 31 | 31.89 | 35.15 | 37.86 |
| Net income 1 | - | - | 41.21 | 11.56 | 11.15 | 18.65 | 22.67 | 25.39 |
| Net Debt 1 | -13.03 | -34.96 | -64.98 | -40.84 | 55.93 | 46.36 | 33.12 | 16.26 |
| Reference price 2 | 2.300 | 2.780 | 3.900 | 3.400 | 2.800 | 2.780 | 2.780 | 2.780 |
| Nbr of stocks (in thousands) | 87,427 | 87,760 | 89,212 | 89,036 | 89,556 | 89,583 | - | - |
| Announcement Date | 22/09/22 | 25/09/23 | 16/09/24 | 22/09/25 | 29/09/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.78x | 2x | 8.18x | 4.7% | 333M | |
| 33.07x | 4.76x | 17.71x | -.--% | 1.64B | |
| 36.22x | - | - | - | 1.2B | |
| 9.15x | 1.06x | 2.9x | 7.92% | 1.25B | |
| 15.48x | - | - | 5.74% | 921M | |
| 27.87x | - | - | - | 688M | |
| Average | 23.26x | 2.61x | 9.60x | 4.59% | 1B | |
| Weighted average by Cap. | 24.63x | 3.04x | 10.99x | 4.04% |
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
- WIL Stock
- Valuation Wilmington plc
Select your edition
All financial news and data tailored to specific country editions
