|
Market Closed -
Boerse Muenchen
21:43:20 16/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 62.50 EUR | 0.00% |
|
-6.11% | +79.82% |
| 09-10 | WINNERS & LOSERS: AB Foods slumps; Genus sees weakness in some markets | AN |
| 09-10 | UBS starts Bellway and Taylor Wimpey at 'sell' | AN |
Company Valuation: Computacenter plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,293 | 2,164 | 3,157 | 2,227 | 3,073 | 5,547 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 80.5% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 5,150 | 4,976 | 4,817 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 108.75% | -3.38% | -3.19% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 20.8x | 19.6x | 19.1x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | - | 5.37x | 4.58x | 3.98x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.3x | 3.13x | 7.79x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.41x | 0.39x | 0.37x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.38x | 0.35x | 0.32x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 10.6x | 9.62x | 9.1x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 13.2x | 12x | 11.3x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 43.6x | 20.8x | 15.6x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 2.3% | 4.81% | 6.39% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 1.01 | 1.087 | 1.115 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.93% | 2.07% | 2.13% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 2.522 | 2.68 | 2.746 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 40.1% | 40.5% | 40.6% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 13,562 | 14,304 | 15,020 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 485.8 | 517.2 | 529.3 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 390 | 413.6 | 427.8 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 266.1 | 291.2 | 301.6 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -396.8 | -570.8 | -729.5 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 52.40 | 52.40 | 52.40 |
| Nbr of stocks (in thousands) | 113,153 | 113,221 | 113,081 | 104,871 | 104,878 | 104,949 | - | - |
| Announcement Date | 16/03/22 | 31/03/23 | 20/03/24 | 18/03/25 | 12/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.39x | 3.94x | 13.76x | 2.72% | 234B | |
| 14.33x | 1.58x | 8.32x | 3.34% | 118B | |
| -126.64x | 17.65x | 97.86x | -.--% | 114B | |
| 14.57x | 2.66x | 10.03x | 5.64% | 84.9B | |
| 19.8x | 5.24x | 12.86x | 2.87% | 59.74B | |
| 22.17x | 1.82x | 11.31x | 1.32% | 44.12B | |
| 14.12x | 2.05x | 8.68x | 5.52% | 45.47B | |
| 20.98x | 1.59x | 10.13x | 0.9% | 41B | |
| 17.28x | 2.18x | 10.43x | 5.06% | 35.36B | |
| Average | 2.33x | 4.30x | 20.38x | 3.04% | 86.31B | |
| Weighted average by Cap. | -1.93x | 5.11x | 24.00x | 2.84% |
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
- CCC Stock
- COUD Stock
- Valuation Computacenter plc
Select your edition
All financial news and data tailored to specific country editions
