|
Market Closed -
London S.E.
16:35:06 09/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 5,725.00 GBX | -1.29% |
|
-1.29% | +14.39% |
| 09-07 | Camellia Plc, H1 2026 Earnings Call, Sep 07, 2026 | |
| 09-03 | EARNINGS: Everyman hails "positive" half-year; Tribal profit down | AN |
Company Valuation: Camellia Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 187.8 | 131.5 | 128.2 | 131.3 | 126.5 | 144.7 | - | - |
| Change | - | -30% | -2.52% | 2.45% | -3.64% | 14.39% | - | - |
| Enterprise Value (EV) 1 | 187.8 | 131.5 | 113.5 | 59.5 | 83.02 | 82.32 | 76.31 | 106.3 |
| Change | - | -30% | -13.7% | -47.56% | 39.52% | -0.84% | -7.3% | 39.33% |
| P/E | - | -10.1x | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.68x | - | 0.47x | 0.5x | 0.47x | 0.51x | 0.49x | 0.47x |
| EV / Revenue | 0.68x | - | 0.42x | 0.23x | 0.31x | 0.29x | 0.26x | 0.34x |
| EV / EBITDA | - | - | -29.9x | 13.8x | 8.22x | 6.86x | 5.78x | 7.32x |
| EV / EBIT | - | - | -7.88x | -12.4x | 83x | 41.3x | 23.9x | 23.5x |
| EV / FCF | - | - | -4.28x | -4.96x | -16.6x | -2.35x | -3.59x | -4.84x |
| FCF Yield | - | - | -23.4% | -20.2% | -6.02% | -42.5% | -27.9% | -20.7% |
| Dividend per Share 2 | 1.46 | - | 0.44 | 2.6 | 2.6 | 2.73 | 2.866 | 3.01 |
| Rate of return | 2.15% | - | 0.95% | 5.46% | 5.19% | 4.77% | 5.01% | 5.26% |
| EPS 2 | - | -4.707 | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 277.2 | - | 272.3 | 262.2 | 268 | 281.4 | 295.5 | 310.2 |
| EBITDA 1 | - | - | -3.8 | 4.3 | 10.1 | 11.99 | 13.19 | 14.53 |
| EBIT 1 | - | - | -14.4 | -4.8 | 1 | 1.995 | 3.191 | 4.53 |
| Net income | - | -13 | - | - | - | - | - | - |
| Net Debt 1 | - | - | -14.7 | -71.8 | -43.5 | -62.4 | -68.41 | -38.4 |
| Reference price 2 | 68.00 | 47.60 | 46.40 | 47.60 | 50.05 | 57.25 | 57.25 | 57.25 |
| Nbr of stocks (in thousands) | 2,762 | 2,762 | 2,762 | 2,758 | 2,528 | 2,528 | - | - |
| Announcement Date | 31/05/22 | 03/05/23 | 29/04/24 | 30/04/25 | 05/05/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.3x | 7.02x | 4.71% | 199M | |
| -32.73x | 1.19x | 69.38x | -.--% | 15.1B | |
| 9.87x | 1.13x | 9.4x | 4.29% | 5.9B | |
| 29.43x | 1.85x | 14.13x | 1.34% | 3.45B | |
| 13.81x | 1.53x | 7.23x | 1.79% | 3.06B | |
| 14.26x | 0.83x | 8.85x | - | 1.95B | |
| 36.09x | 0.82x | 7.65x | 0.41% | 1.69B | |
| Average | 11.79x | 1.09x | 17.67x | 2.09% | 4.48B | |
| Weighted average by Cap. | -6.53x | 1.24x | 38.45x | 1.26% |
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
- CAM Stock
- Valuation Camellia Plc
Select your edition
All financial news and data tailored to specific country editions
