Valuation Inchcape plc

Equities

Real-time Estimate Cboe Europe Other stock markets 16:22:22 22/01/2026 GMT			5-day change	1st Jan Change
804.00 ^GBX	+1.39%		+0.82%	+4.36%

01-08	Inchcape PLC holding(s) in company	RE
12-24	Inchcape head of Americas sells GBP500,000 in shares	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,525	3,490	3,068	2,953	3,027	2,859	2,859	-
Change	-	38.19%	-12.08%	-3.76%	2.51%	-5.56%	0%	-
Enterprise Value (EV) ¹	2,592	3,435	3,945	3,994	3,519	3,479	3,385	3,255
Change	-	32.53%	14.86%	1.23%	-11.89%	-1.14%	-2.68%	-3.86%
P/E ratio	-18.1x	30.7x	-273x	11x	7.55x	10.7x	9.11x	8.47x
PBR	2.38x	3.15x	2x	1.96x	2.31x	2.22x	1.99x	1.75x
PEG	-	-0x	2x	-0x	0.1x	-0.4x	0.5x	1.11x
Capitalization / Revenue	0.37x	0.46x	0.38x	0.26x	0.33x	0.32x	0.3x	0.29x
EV / Revenue	0.38x	0.45x	0.49x	0.35x	0.38x	0.38x	0.36x	0.33x
EV / EBITDA	11.8x	8.78x	7.71x	4.86x	4.96x	5.14x	4.8x	4.41x
EV / EBIT	15.7x	10.5x	9.6x	5.97x	6.03x	6.34x	5.89x	5.49x
EV / FCF	12.5x	11x	9.28x	7.99x	6.94x	10.8x	9.59x	9.48x
FCF Yield	8%	9.1%	10.8%	12.5%	14.4%	9.28%	10.4%	10.5%
Dividend per Share ²	0.069	0.225	0.288	0.339	0.285	0.3134	0.3556	0.3866
Rate of return	1.07%	2.47%	3.51%	4.74%	3.7%	3.95%	4.48%	4.88%
EPS ²	-0.356	0.296	-0.03	0.648	1.019	0.7395	0.8703	0.9365
Distribution rate	-19.4%	76%	-960%	52.3%	28%	42.4%	40.9%	41.3%
Net sales ¹	6,838	7,640	8,133	11,447	9,263	9,061	9,427	9,757
EBITDA ¹	219.2	391.1	511.8	822	709	677.4	705.1	738.8
EBIT ¹	165.5	328.1	410.8	669	584	548.4	574.5	592.4
Net income ¹	-140.1	117	-11.2	270	421	282.6	310.3	327.9
Net Debt ¹	66.5	-54.9	877.1	1,041	492	620.2	526.9	396.2
Reference price ²	6.435	9.095	8.200	7.155	7.695	7.930	7.930	7.930
Nbr of stocks (in thousands)	392,413	383,685	374,145	412,663	393,347	360,481	360,481	-
Announcement Date	25/02/21	24/02/22	23/03/23	05/03/24	04/03/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INCHCAPE PLC	10.72x	0.38x	5.14x	3.95%	3.84B
GENUINE PARTS COMPANY	20.72x	0.93x	11.23x	3.02%	18.95B
LKQ CORPORATION	12.97x	0.9x	8.1x	-	8.65B
INTER CARS S.A.	10.82x	0.49x	7.51x	0.24%	2.32B
SUPPLY NETWORK LIMITED	33.01x	3.94x	19.93x	2.24%	1.03B
YELLOW HAT LTD.	11.84x	-	-	-	907M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.82x	-	-	2.69%	727M
BAPCOR LIMITED	21.52x	0.65x	5.02x	6.29%	489M
Average	16.80x	1.22x	9.49x	3.07%	4.61B
Weighted average by Cap.	17.22x	0.92x	9.72x	2.93%