|
Market Closed -
London S.E.
16:35:15 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 1,855.00 GBX | +0.22% |
|
+2.20% | -9.69% |
| 10-29 | European stocks rally after ECB and Fed holds | AN |
| 10-29 | Amundi: Net Income Up 20% in Third Quarter |  |
Company Valuation: ICG plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,105 | 3,488 | 5,884 | 5,602 | 4,316 | 5,085 | - | - |
| Change | - | -31.67% | 68.69% | -4.78% | -22.97% | 17.82% | - | - |
| Enterprise Value (EV) 1 | 5,998 | 4,476 | 6,758 | 6,231 | 4,428 | 4,983 | 4,706 | 4,369 |
| Change | - | -25.38% | 50.98% | -7.79% | -28.93% | 12.52% | -5.56% | -7.16% |
| P/E | 9.86x | 12.5x | 12.7x | 12.7x | 9.27x | 11.1x | 9.72x | 8.45x |
| PBR | 2.57x | 1.75x | 2.56x | 2.27x | 1.78x | 1.88x | 1.69x | 1.5x |
| PEG | - | -0.3x | 0.2x | -2.48x | 1.41x | 5.01x | 0.7x | 0.6x |
| Capitalization / Revenue | 5.2x | 5.46x | 6.2x | 5.77x | 4.17x | 5.07x | 4.55x | 4.19x |
| EV / Revenue | 6.11x | 7.01x | 7.12x | 6.42x | 4.27x | 4.97x | 4.21x | 3.6x |
| EV / EBITDA | 9.36x | 13.2x | 10.2x | 10.9x | 6.87x | 8.4x | 7.05x | 5.8x |
| EV / EBIT | 9.66x | 13.9x | 11.3x | 10.9x | 7.05x | 8.89x | 7.21x | 5.88x |
| EV / FCF | 25x | 14x | 27.4x | 46x | 5.24x | 11.3x | 9.66x | 7.81x |
| FCF Yield | 4% | 7.16% | 3.65% | 2.17% | 19.1% | 8.83% | 10.4% | 12.8% |
| Dividend per Share 2 | 0.76 | 0.775 | 0.79 | 0.83 | 0.87 | 0.9064 | 0.9549 | 0.9952 |
| Rate of return | 4.26% | 6.37% | 3.85% | 4.25% | 5.72% | 4.89% | 5.15% | 5.37% |
| EPS 2 | 1.811 | 0.97 | 1.621 | 1.538 | 1.639 | 1.675 | 1.909 | 2.196 |
| Distribution rate | 42% | 79.9% | 48.7% | 54% | 53.1% | 54.1% | 50% | 45.3% |
| Net sales 1 | 982.1 | 638.3 | 949.6 | 970.9 | 1,036 | 1,003 | 1,118 | 1,215 |
| EBITDA 1 | 640.5 | 340.3 | 663.8 | 570.4 | 645 | 593.1 | 667.4 | 753.3 |
| EBIT 1 | 621 | 322.1 | 597.8 | 574.2 | 627.8 | 560.6 | 652.3 | 743 |
| Net income 1 | 526.8 | 280.6 | 473.4 | 451.2 | 478.4 | 488.1 | 576.2 | 658.1 |
| Net Debt 1 | 893.5 | 988 | 874 | 629 | 112.6 | -102 | -379 | -716 |
| Reference price 2 | 17.86 | 12.17 | 20.54 | 19.54 | 15.20 | 18.55 | 18.55 | 18.55 |
| Nbr of stocks (in thousands) | 285,897 | 286,598 | 286,444 | 286,703 | 283,921 | 274,099 | - | - |
| Announcement Date | 26/05/22 | 25/05/23 | 28/05/24 | 21/05/25 | 21/05/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.05x | 4.96x | 8.38x | 4.9% | 6.78B | |
| 22.34x | 6.09x | 13.17x | 1.95% | 182B | |
| 13.88x | 3.36x | - | 2.6% | 147B | |
| 16.01x | 7.3x | - | 1.55% | 101B | |
| 20.23x | 7.2x | 12.83x | 4.22% | 96.45B | |
| 14.08x | 10.13x | 17.35x | 0.82% | 86.01B | |
| 22.93x | 11.98x | 19.72x | 4.13% | 77.6B | |
| 12.92x | 4.89x | - | 2.02% | 47.27B | |
| 10.97x | 1.62x | 5.02x | 1.35% | 43.98B | |
| Average | 16.05x | 6.39x | 12.75x | 2.61% | 87.51B | |
| Weighted average by Cap. | 17.55x | 6.56x | 14.07x | 2.38% |
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
- ICP Stock
- Valuation ICG plc
Select your edition
All financial news and data tailored to specific country editions
