Valuation Keller Group plc

Equities

Delayed London S.E. Other stock markets 08:51:49 10/12/2025 GMT			5-day change	1st Jan Change
1,642.30 ^GBX	+0.88%		+0.63%	+13.26%

11-13	Stocks fall amid weak GDP print ahead of budget	AN
11-13	FTSE 100 falls as earnings and ex-divs drag	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	504	712.4	582.2	640.4	1,048	1,129	-	-
Change	-	41.34%	-18.28%	10.01%	63.62%	7.78%	-	-
Enterprise Value (EV) ¹	696.5	905.7	881.1	877.7	1,175	1,242	1,166	1,082
Change	-	30.03%	-2.72%	-0.38%	33.84%	5.72%	-6.12%	-7.17%
P/E ratio	11.9x	11.1x	12.8x	7.3x	7.5x	8.25x	7.73x	7.65x
PBR	1.24x	1.61x	1.18x	1.24x	1.76x	1.72x	1.5x	1.3x
PEG	-	0.2x	-0.4x	0.1x	0.1x	3.96x	1.16x	7.3x
Capitalization / Revenue	0.24x	0.32x	0.2x	0.22x	0.35x	0.37x	0.36x	0.35x
EV / Revenue	0.34x	0.41x	0.3x	0.3x	0.39x	0.41x	0.38x	0.34x
EV / EBITDA	3.4x	4.76x	4.29x	2.99x	3.66x	3.81x	3.46x	3.13x
EV / EBIT	6.33x	9.76x	8.11x	4.85x	5.53x	5.79x	5.23x	4.74x
EV / FCF	5.19x	12.6x	-32.9x	8.51x	6.1x	11.3x	8.99x	7.82x
FCF Yield	19.3%	7.92%	-3.04%	11.8%	16.4%	8.88%	11.1%	12.8%
Dividend per Share ²	0.359	0.359	0.377	0.452	0.497	0.5293	0.5587	0.5888
Rate of return	5.14%	3.64%	4.71%	5.14%	3.43%	3.25%	3.43%	3.62%
EPS ²	0.585	0.884	0.624	1.205	1.933	1.973	2.105	2.127
Distribution rate	61.4%	40.6%	60.4%	37.5%	25.7%	26.8%	26.5%	27.7%
Net sales ¹	2,062	2,224	2,945	2,966	2,987	3,017	3,109	3,203
EBITDA ¹	205	190.2	205.6	293.1	321.4	325.9	336.7	346.3
EBIT ¹	110.1	92.8	108.6	180.9	212.6	214.7	222.8	228.2
Net income ¹	42.5	63	46	89.4	142.3	138.7	144.8	143.9
Net Debt ¹	192.5	193.3	298.9	237.3	126.9	112.6	36.58	-47.05
Reference price ²	6.98	9.85	8.00	8.80	14.50	16.28	16.28	16.28
Nbr of stocks (in thousands)	72,210	72,322	72,771	72,777	72,267	69,375	-	-
Announcement Date	09/03/21	08/03/22	07/03/23	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.($)
KELLER GROUP PLC	8.25x	0.41x	3.81x	3.25%	1.5B
VINCI	14.15x	1.14x	6.31x	4.01%	75.52B
QUANTA SERVICES, INC.	67.57x	2.59x	25.71x	0.09%	68.29B
LARSEN & TOUBRO LIMITED	30.08x	2.2x	20.78x	1.04%	61.2B
FERROVIAL SE	48.13x	5.04x	33.04x	1.39%	48.04B
COMFORT SYSTEMS USA, INC.	37.48x	3.86x	25.4x	0.19%	34.62B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.5x	0.27x	5.33x	5.39%	30.01B
EMCOR GROUP, INC.	24.75x	1.59x	15.31x	0.16%	27.92B
HOCHTIEF AG	29.03x	0.65x	11.29x	2%	28.11B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	26.14x	0.46x	7.52x	2.56%	25.15B
Average	29.01x	1.82x	15.45x	2.01%	40.04B
Weighted average by Cap.	33.58x	2.14x	17.66x	1.84%