Valuation Bellway p.l.c.

Equities

Market Closed - London S.E. Other stock markets 16:35:26 20/05/2026 BST			5-day change	1st Jan Change
1,859.00 ^GBX	+2.65%		-1.17%	-32.25%

05-19	Barclays Downgrades Bellway to Equalweight, Cuts PT	MT
05-19	Barclays cuts Barratt Redrow and Bellway	AN

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,049	3,012	2,664	3,401	2,963	2,079	-	-
Change	-	-25.6%	-11.55%	27.64%	-12.87%	-29.83%	-	-
Enterprise Value (EV) ¹	3,719	2,767	2,432	3,411	2,921	2,110	2,039	1,953
Change	-	-25.59%	-12.1%	40.24%	-14.37%	-27.76%	-3.35%	-4.22%
P/E ratio	10.4x	12.5x	7.48x	26.3x	18.9x	10.1x	8.94x	7.67x
PBR	1.23x	0.9x	0.77x	0.98x	0.83x	0.58x	0.56x	0.54x
PEG	-	-0.3x	0.1x	-0.4x	0.9x	0.3x	0.7x	0.5x
Capitalization / Revenue	1.3x	0.85x	0.78x	1.43x	1.06x	0.68x	0.65x	0.62x
EV / Revenue	1.19x	0.78x	0.71x	1.43x	1.05x	0.69x	0.64x	0.59x
EV / EBITDA	6.91x	4.2x	4.42x	14x	9.45x	6.43x	5.78x	4.9x
EV / EBIT	7x	4.24x	4.47x	14.3x	9.62x	6.5x	5.88x	4.97x
EV / FCF	8.66x	24.3x	10.4x	-51x	13.9x	20.4x	9.66x	8.26x
FCF Yield	11.5%	4.12%	9.6%	-1.96%	7.19%	4.9%	10.3%	12.1%
Dividend per Share ²	1.175	1.4	1.4	0.54	0.7	0.7503	0.8239	0.9635
Rate of return	3.58%	5.72%	6.32%	1.88%	2.81%	4.14%	4.55%	5.32%
EPS ²	3.158	1.962	2.963	1.09	1.318	1.793	2.026	2.363
Distribution rate	37.2%	71.4%	47.2%	49.5%	53.1%	41.9%	40.7%	40.8%
Net sales ¹	3,122	3,537	3,407	2,380	2,783	3,065	3,176	3,337
EBITDA ¹	538	659.3	549.9	243.2	309	328.3	352.6	398.7
EBIT ¹	531.5	653.2	543.9	238.1	303.5	324.8	346.8	393.2
Net income ¹	390.7	242.6	365	130.5	157.5	210.5	225.4	259.2
Net Debt ¹	-330.3	-245.3	-232	10.5	-41.8	30.9	-39.72	-125.9
Reference price ²	32.82	24.46	22.16	28.66	24.90	18.11	18.11	18.11
Nbr of stocks (in thousands)	123,366	123,152	120,231	118,654	118,989	114,804	-	-
Announcement Date	19/10/21	18/10/22	17/10/23	15/10/24	14/10/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BELLWAY P.L.C.	10.1x	0.69x	6.43x	4.14%	2.78B
DR HORTON	12.73x	1.21x	9.32x	1.33%	38.2B
PULTEGROUP, INC.	11.08x	1.27x	7.63x	0.91%	21.15B
DAIWA HOUSE INDUSTRY CO., LTD.	9.4x	0.89x	7.51x	3.85%	17.68B
SEKISUI HOUSE, LTD.	9.64x	0.8x	8.56x	4.32%	13.86B
TOLL BROTHERS, INC.	9.78x	1.22x	7.16x	0.82%	11.76B
SEKISUI CHEMICAL CO., LTD.	13.08x	0.71x	5.54x	3.48%	5.83B
TAYLOR MORRISON HOME CORPORATION	10.48x	0.91x	7.93x	-.--%	5.16B
SUMITOMO FORESTRY CO., LTD.	8.31x	0.78x	9.92x	3.95%	4.86B
BARRATT REDROW PLC	9.56x	0.49x	4.72x	6.02%	4.53B
Average	10.42x	0.90x	7.47x	2.88%	12.58B
Weighted average by Cap.	10.95x	1.04x	8.06x	2.27%