Valuation Bunzl plc

Equities

Market Closed - London S.E. Other stock markets 16:35:01 05/06/2026 BST			5-day change	1st Jan Change
2,470.00 ^GBX	+2.07%		+4.93%	+18.98%

06-03	Oil price climbs as Middle East tensions flare	AN
06-03	WINNERS & LOSERS: Howden's acquisition; B&M signals recovery on track	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,649	9,266	10,710	10,842	6,691	7,929	-	-
Change	-	-3.97%	15.59%	1.23%	-38.29%	18.51%	-	-
Enterprise Value (EV) ¹	11,475	10,996	12,460	13,208	9,097	10,089	9,863	9,650
Change	-	-4.17%	13.32%	6%	-31.12%	10.9%	-2.24%	-2.16%
P/E ratio	21.9x	19.6x	20.4x	22.2x	14.7x	17.4x	16.2x	15.9x
PBR	4.4x	3.42x	3.63x	3.97x	2.42x	2.64x	2.45x	2.32x
PEG	-	2.9x	1.9x	-4.74x	-2.8x	20.76x	2.13x	10.35x
Capitalization / Revenue	0.94x	0.77x	0.91x	0.92x	0.56x	0.66x	0.64x	0.63x
EV / Revenue	1.12x	0.91x	1.06x	1.12x	0.77x	0.84x	0.8x	0.76x
EV / EBITDA	12.4x	10.2x	10.8x	10.9x	7.82x	8.72x	8.31x	7.94x
EV / EBIT	15.2x	12.4x	13.2x	13.5x	9.99x	11.1x	10.6x	10.1x
EV / FCF	16.4x	12.2x	19.4x	20.8x	15.7x	17.3x	15.8x	15.6x
FCF Yield	6.1%	8.23%	5.16%	4.8%	6.36%	5.77%	6.34%	6.42%
Dividend per Share ²	0.57	0.627	0.683	0.739	0.741	0.7679	0.7982	0.8329
Rate of return	1.98%	2.27%	2.14%	2.24%	3.57%	3.11%	3.23%	3.37%
EPS ²	1.318	1.407	1.56	1.487	1.409	1.421	1.529	1.552
Distribution rate	43.2%	44.6%	43.8%	49.7%	52.6%	54%	52.2%	53.6%
Net sales ¹	10,285	12,040	11,797	11,776	11,845	12,074	12,342	12,622
EBITDA ¹	924	1,075	1,151	1,212	1,164	1,157	1,187	1,215
EBIT ¹	752.8	885.9	944.2	976.1	910.3	907.3	932.3	955.9
Net income ¹	442.8	474.4	526.2	500.4	459.2	457.1	473.1	502.2
Net Debt ¹	1,826	1,730	1,750	2,366	2,406	2,160	1,934	1,721
Reference price ²	28.85	27.59	31.90	32.96	20.76	24.70	24.70	24.70
Nbr of stocks (in thousands)	334,442	335,835	335,749	328,953	322,290	321,015	-	-
Announcement Date	28/02/22	27/02/23	26/02/24	03/03/25	02/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BUNZL PLC	17.38x	0.84x	8.72x	3.11%	10.61B
MITSUBISHI CORPORATION	24.8x	1.22x	25.11x	2.27%	111B
MITSUI & CO., LTD.	17.09x	1.28x	23.57x	2.29%	89.11B
ITOCHU CORPORATION	14.51x	1.07x	12.62x	2.25%	81.71B
MARUBENI CORPORATION	13.7x	1.2x	18.41x	2.36%	51.55B
SUMITOMO CORPORATION	14.32x	1.58x	18.9x	2.05%	50.22B
SAMSUNG C&T CORPORATION	27.6x	1.61x	14.75x	0.65%	47.27B
TOYOTA TSUSHO CORPORATION	18.08x	0.72x	11.24x	1.86%	42.53B
ADANI ENTERPRISES LIMITED	60.71x	3.29x	23.24x	0.04%	41.63B
ADDTECH AB	41.63x	3.87x	22.34x	1.05%	9.28B
Average	24.98x	1.67x	17.89x	1.79%	53.49B
Weighted average by Cap.	22.54x	1.43x	19.18x	1.9%