Valuation Compass Group PLC

Stocks

Market Closed - London S.E. Other stock markets 16:35:19 16/06/2026 BST			5-day change	1st Jan Change
33.43 ^USD	-0.33%		+1.36%	+5.07%

05-28	FTSE 100 slumps as US strikes test peace optimism	AN
05-28	WINNERS & LOSERS: Defence stocks up; PPHE Hotel jumps on takeover bid	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	36,706	35,406	41,863	54,452	57,693	56,841	-	-
Change	-	-3.54%	18.24%	30.07%	5.95%	-1.48%	-	-
Enterprise Value (EV) ¹	40,101	38,932	46,428	59,843	64,111	64,171	63,515	62,994
Change	-	-2.92%	19.25%	28.89%	7.13%	0.09%	-1.02%	-0.82%
P/E Ratio	76.9x	27.2x	25.9x	39x	30.9x	25.3x	22x	20x
PBR	5.61x	5.17x	6.63x	8.01x	7.54x	6.41x	5.67x	5.06x
PEG	-	0x	0.9x	-3.1x	0.9x	1.2x	1.5x	1.9x
Capitalization / Revenue	1.51x	1.16x	1.07x	1.29x	1.25x	1.12x	1.04x	0.98x
EV / Revenue	1.65x	1.28x	1.19x	1.42x	1.39x	1.27x	1.16x	1.08x
EV / EBITDA	19.3x	13.9x	12.5x	14.4x	13.8x	12.5x	11.4x	10.5x
EV / EBIT	37x	20.8x	17.5x	20x	19.2x	17.1x	15.5x	14.2x
EV / FCF	45.4x	37x	31.6x	41.3x	32.3x	30.4x	26.9x	24.5x
FCF Yield	2.2%	2.7%	3.17%	2.42%	3.09%	3.29%	3.72%	4.08%
Dividend per Share ²	0.1873	0.3715	0.5386	0.598	0.659	0.7325	0.8144	0.8962
Rate of return	0.91%	1.85%	2.21%	1.86%	1.94%	2.19%	2.44%	2.68%
EPS ²	0.2675	0.7383	0.941	0.822	1.099	1.323	1.518	1.674
Distribution rate	70%	50.3%	57.2%	72.7%	60%	55.4%	53.6%	53.5%
Net sales ¹	24,261	30,392	39,090	42,176	46,127	50,691	54,554	58,226
EBITDA ¹	2,079	2,796	3,704	4,145	4,645	5,139	5,594	6,014
EBIT ¹	1,085	1,875	2,652	2,998	3,335	3,746	4,092	4,428
Net income ¹	477.6	1,313	1,642	1,404	1,868	2,272	2,570	2,824
Net Debt ¹	3,395	3,526	4,565	5,391	6,418	7,330	6,673	6,153
Reference price ²	20.58	20.11	24.41	32.09	33.99	33.43	33.43	33.43
Nbr of stocks (in thousands)	1,783,885	1,760,336	1,715,263	1,697,021	1,697,131	1,700,313	-	-
Announcement Date	23/11/21	21/11/22	20/11/23	26/11/24	25/11/25	-	-	-

¹USD in Million²USD

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.($)
COMPASS GROUP PLC	25.35x	1.27x	12.52x	2.18%	57.03B
STARBUCKS CORPORATION	50.31x	3.38x	22.63x	2.48%	116B
DARDEN RESTAURANTS, INC.	19.8x	1.95x	11.97x	2.87%	23.91B
MIXUE GROUP	13.76x	2x	8.94x	3.04%	12.87B
CAVA GROUP, INC.	160.83x	6.74x	52.68x	-.--%	10.43B
HAIDILAO INTERNATIONAL HOLDING LTD.	13.16x	1.17x	6.6x	6.68%	8.93B
SODEXO	24.89x	0.44x	7.99x	3.46%	8.52B
ZENSHO HOLDINGS CO., LTD.	29x	1.21x	11.22x	0.88%	7.98B
FOOD & LIFE COMPANIES LTD.	36.16x	2.47x	14x	0.4%	7.13B
GUMING HOLDINGS LIMITED	14.02x	2.54x	10.12x	3.35%	6.81B
Average	38.73x	2.32x	15.87x	2.53%	25.94B
Weighted average by Cap.	40.53x	2.57x	18.00x	2.47%