Valuation Johnson Service Group PLC

Equities

Real-time Estimate Cboe Europe Other stock markets 15:05:17 20/05/2026 BST			5-day change	1st Jan Change
136.20 ^GBX	+0.22%		+2.02%	+1.11%

05-07	Oil still down amid wait for US-Iran news	AN
05-07	Johnson Service launches GBP55 million buyback and backs margin target	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	657.2	425.4	586.8	562.7	509.7	516.2	-	-
Change	-	-35.27%	37.93%	-4.11%	-9.42%	1.27%	-	-
Enterprise Value (EV) ¹	717.3	425.4	691.7	678.3	668.9	674	645.7	609.1
Change	-	-40.69%	62.59%	-1.94%	-1.38%	0.77%	-4.2%	-5.66%
P/E ratio	98.4x	14.9x	22.1x	16.1x	14.7x	10.7x	9.49x	8.79x
PBR	2.41x	-	2.1x	1.83x	1.86x	1.84x	1.63x	1.46x
PEG	-	0x	-14.37x	0.5x	1.54x	0.3x	0.7x	1.09x
Capitalization / Revenue	2.42x	1.1x	1.26x	1.1x	0.95x	0.94x	0.91x	0.88x
EV / Revenue	2.64x	1.1x	1.49x	1.32x	1.25x	1.23x	1.14x	1.04x
EV / EBITDA	10.6x	4.06x	5.26x	4.44x	4.01x	3.84x	3.54x	3.22x
EV / EBIT	56.5x	10.3x	13.7x	10.9x	9.23x	8.56x	7.85x	7.08x
EV / FCF	-33.5x	-	24.4x	18.5x	19.2x	14.2x	12.2x	10.3x
FCF Yield	-2.98%	-	4.11%	5.41%	5.2%	7.05%	8.2%	9.71%
Dividend per Share ²	-	-	0.028	0.04	0.048	0.056	0.0623	0.067
Rate of return	-	-	1.98%	2.95%	3.56%	4.12%	4.58%	4.93%
EPS ²	0.015	0.065	0.064	0.084	0.092	0.1266	0.1431	0.1546
Distribution rate	-	-	43.8%	47.6%	52.2%	44.3%	43.5%	43.3%
Net sales ¹	271.4	385.7	465.3	513.4	535.4	546.7	565.1	583.8
EBITDA ¹	67.9	104.9	131.5	152.6	166.8	175.7	182.2	188.9
EBIT ¹	12.7	41.2	50.5	62.3	72.5	78.75	82.26	86.05
Net income ¹	6.6	29	27.3	35.6	37.1	47.36	50.88	54.56
Net Debt ¹	60.1	-	104.9	115.6	159.2	157.8	129.5	92.97
Reference price ²	1.476	0.969	1.416	1.356	1.350	1.359	1.359	1.359
Nbr of stocks (in thousands)	445,248	439,034	414,406	414,946	377,536	379,814	-	-
Announcement Date	08/03/22	07/03/23	05/03/24	04/03/25	03/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JOHNSON SERVICE GROUP PLC	10.74x	1.23x	3.84x	4.12%	691M
K.P.R. MILL LIMITED	34.69x	4.83x	25.61x	0.55%	3.38B
COATS GROUP PLC	13.59x	1.74x	7.03x	3.3%	2.1B
JIANGSU JUJIE MICROFIBER TECHNOLOGY GROUP CO., LTD.	165.63x	-	-	-	1.78B
KOLON INDUSTRIES, INC.	9.95x	0.81x	8.36x	1.69%	1.53B
WELSPUN LIVING LIMITED	75.84x	1.6x	20.05x	-	1.39B
Average	51.74x	2.04x	12.98x	2.41%	1.81B
Weighted average by Cap.	52.30x	2.67x	15.91x	1.85%