Valuation Computacenter plc

Equities

Market Closed - London S.E. Other stock markets 16:35:03 20/04/2026 BST			5-day change	1st Jan Change
3,398.00 ^GBX	+3.66%		+10.11%	+15.97%

04-20	Peel Hunt Upgrades Computacenter to Buy, Boosts PT	MT
04-20	FTSE 100 retreats as Middle East nerves grow	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,293	2,164	3,157	2,227	3,073	3,566	-	-
Change	-	-34.29%	45.92%	-29.45%	37.96%	16.05%	-	-
Enterprise Value (EV) ¹	3,051	1,919	2,698	1,745	2,467	3,043	2,949	2,865
Change	-	-37.1%	40.58%	-35.32%	41.35%	23.33%	-3.08%	-2.84%
P/E ratio	18.1x	12x	16.1x	13.9x	20.1x	18.3x	16.9x	15.6x
PBR	4.44x	2.49x	3.35x	2.9x	-	3.69x	3.28x	2.99x
PEG	-	-10.73x	1.82x	-1.2x	-4.15x	0.7x	2x	1.86x
Capitalization / Revenue	0.49x	0.33x	0.46x	0.32x	0.33x	0.36x	0.35x	0.31x
EV / Revenue	0.45x	0.3x	0.39x	0.25x	0.27x	0.3x	0.29x	0.25x
EV / EBITDA	10.1x	6.2x	8.76x	5.82x	6.81x	7.9x	7.17x	6.44x
EV / EBIT	11.6x	7.13x	9.94x	7.07x	8.98x	10.3x	9.31x	8.43x
EV / FCF	14.8x	8.79x	7.19x	4.38x	9.58x	19.9x	17.9x	15x
FCF Yield	6.73%	11.4%	13.9%	22.8%	10.4%	5.02%	5.58%	6.67%
Dividend per Share ²	0.663	0.679	0.7	0.707	0.746	0.7914	0.8316	0.8887
Rate of return	2.28%	3.55%	2.51%	3.33%	2.55%	2.33%	2.45%	2.62%
EPS ²	1.609	1.591	1.732	1.529	1.455	1.853	2.01	2.178
Distribution rate	41.2%	42.7%	40.4%	46.2%	51.3%	42.7%	41.4%	40.8%
Net sales ¹	6,726	6,470	6,923	6,965	9,194	9,999	10,331	11,387
EBITDA ¹	302.9	309.5	308.1	299.7	362.3	385.2	411.4	444.9
EBIT ¹	262.8	269.1	271.5	246.7	274.7	296.4	316.6	339.9
Net income ¹	186.5	184.2	197.6	170.8	153.7	196.6	213.3	231.6
Net Debt ¹	-241.4	-244.3	-459	-482.2	-606	-523.6	-617.3	-701.1
Reference price ²	29.10	19.11	27.92	21.24	29.30	33.98	33.98	33.98
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

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.($)
COMPUTACENTER PLC	17.76x	0.29x	7.52x	2.43%	4.66B
IBM	23.66x	3.89x	13.83x	2.66%	238B
ACCENTURE PLC	14.7x	1.57x	8.24x	3.29%	121B
TATA CONSULTANCY SERVICES LTD.	18.39x	3.36x	12.38x	4.62%	101B
AUTOMATIC DATA PROCESSING, INC.	18.26x	3.1x	10.63x	3.27%	80.72B
RELX PLC	21.48x	5.54x	13.68x	2.66%	65.75B
INFOSYS LIMITED	18.81x	2.79x	11.87x	3.75%	57.67B
SNOWFLAKE INC.	-51.33x	7.87x	51.22x	-.--%	49.72B
HCL TECHNOLOGIES LIMITED	22.72x	2.8x	13.45x	3.93%	42.17B
FUJITSU LIMITED	14.94x	1.73x	11.87x	1.04%	41.37B
Average	11.94x	3.29x	15.47x	2.77%	80.22B
Weighted average by Cap.	15.39x	3.51x	14.49x	2.96%