Valuation Alliance Witan PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:27 13/02/2026 GMT			5-day change	1st Jan Change
1,260.00 ^GBX	0.00%		+0.16%	-1.72%

01-28	Alliance Witan keeps 59-year record with 6% dividend hike	AN
01-27	Alliance Witan plc Declares Fourth Interim Dividend, Payable on March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	2,761	2,897	3,180	2,775	3,158	4,978
Change	-	4.93%	9.75%	-12.73%	13.79%	57.66%
Enterprise Value (EV) ¹	2,927	3,140	3,470	2,893	3,303	5,155
Change	-	7.3%	10.51%	-16.63%	14.17%	56.08%
P/E ratio	5.06x	12.8x	6.01x	-11.7x	5.33x	7.86x
PBR	0.96x	0.96x	0.95x	0.96x	0.95x	0.95x
PEG	-	-0.2x	0x	0x	-0x	-0.3x
Capitalization / Revenue	4.63x	10.5x	5.65x	-10.5x	4.86x	9.53x
EV / Revenue	4.9x	11.4x	6.16x	-11x	5.08x	9.87x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	5.04x	12.1x	6.39x	-10.2x	5.24x	10.3x
EV / FCF	8.08x	17.9x	11.1x	-15.8x	8.49x	16.8x
FCF Yield	12.4%	5.59%	9%	-6.33%	11.8%	5.94%
Dividend per Share ²	0.1396	0.1438	0.1905	0.24	0.252	0.267
Rate of return	1.66%	1.6%	1.85%	2.53%	2.27%	2.15%
EPS ²	1.66	0.7056	1.717	-0.8114	2.085	1.583
Distribution rate	8.41%	20.4%	11.1%	-29.6%	12.1%	16.9%
Net sales ¹	597	276.5	563.2	-263.2	650	522.2
EBITDA	-	-	-	-	-	-
EBIT ¹	580.2	259	543.2	-282.4	630.8	499.8
Net income ¹	548.9	230.1	540	-242.6	599.7	490.7
Net Debt ¹	165.2	242.8	290.4	117.8	145.2	176.8
Reference price ²	8.40	9.01	10.32	9.48	11.12	12.44
Nbr of stocks (in thousands)	328,732	321,575	308,116	292,730	283,965	400,192
Announcement Date	13/03/20	12/03/21	08/03/22	18/03/23	20/03/24	19/03/25