|
Market Closed -
London S.E.
16:35:26 14/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 5,465.00 GBX | -4.04% |
|
+0.28% | +86.52% |
| 10-14 | FTSE 100 closes higher despite hot US inflation | AN |
| 10-14 | FTSE 100 closes higher despite hot US inflation | 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 | 5,735 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 86.64% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 5,262 | 5,206 | 5,020 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 113.31% | -1.07% | -3.56% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 21.5x | 19.3x | 18.7x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | 3.42x | 5.62x | 5.17x | 4.42x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.3x | 1.7x | 6.01x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.41x | 0.37x | 0.36x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.38x | 0.34x | 0.31x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 10.9x | 9.99x | 9.23x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 13.4x | 12.1x | 11.2x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 44.5x | 21.8x | 16.3x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 2.25% | 4.6% | 6.13% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 1.034 | 1.114 | 1.149 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.89% | 2.04% | 2.1% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 2.545 | 2.829 | 2.917 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 40.6% | 39.4% | 39.4% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 13,827 | 15,433 | 16,090 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 482.9 | 521.2 | 543.7 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 393.9 | 431.2 | 447.1 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 269.4 | 299.5 | 307.3 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -473.3 | -529.8 | -715 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 54.65 | 54.65 | 54.65 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.47x | 0.38x | 10.9x | 1.89% | 7.54B | |
| 22.43x | 3.67x | 12.81x | 2.97% | 215B | |
| 22.58x | 4.75x | 11.66x | 0.73% | 194B | |
| 15.97x | 1.74x | 9.13x | 3% | 128B | |
| -131.83x | 18.31x | 100.67x | -.--% | 118B | |
| -559.51x | 39.76x | 163.36x | -.--% | 115B | |
| 15.03x | 2.7x | 10.41x | 5.36% | 87.63B | |
| 21.53x | 5.62x | 13.79x | 2.63% | 63.48B | |
| 23.9x | 1.98x | 12.56x | 1.3% | 46.63B | |
| 14.23x | 2.07x | 8.78x | 5.47% | 46.31B | |
| Average | -53.42x | 8.10x | 35.41x | 2.34% | 102.22B | |
| Weighted average by Cap. | -62.92x | 9.26x | 38.94x | 2.08% |
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
- Valuation Computacenter plc
Select your edition
All financial news and data tailored to specific country editions
