Valuation Land Securities Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:03 06/02/2026 GMT			5-day change	1st Jan Change
660.00 ^GBX	-0.90%		+1.46%	+6.11%

01-29	Land Securities Group plc Announces Board and Committee Changes	CI
01-23	Jefferies raises Severn Trent; Davy cuts Weir	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,110	5,816	4,606	4,883	4,086	4,911	-	-
Change	-	13.8%	-20.79%	6%	-16.31%	20.18%	-	-
Enterprise Value (EV) ¹	8,626	9,976	7,954	8,477	8,601	9,284	9,297	9,361
Change	-	15.64%	-20.26%	6.57%	1.47%	7.94%	0.14%	0.69%
P/E ratio	-3.67x	6.71x	-7.43x	-15.3x	10.3x	13.3x	8.78x	7.54x
PBR	0.71x	0.74x	0.67x	0.77x	0.63x	0.74x	0.71x	0.67x
PEG	-	-0x	0x	0.3x	-0x	-1.84x	0.2x	0.5x
Capitalization / Revenue	8.93x	9.92x	7.12x	7.62x	6.55x	7.39x	7.17x	6.81x
EV / Revenue	15.1x	17x	12.3x	13.2x	13.8x	14x	13.6x	13x
EV / EBITDA	26.5x	23.4x	16.7x	17.9x	18x	18.4x	17.7x	16.5x
EV / EBIT	28.5x	24x	17.1x	18.3x	18.4x	18.3x	17.5x	16.3x
EV / FCF	15.8x	64.4x	6.34x	62.3x	-71.1x	35.7x	27.9x	32.7x
FCF Yield	6.34%	1.55%	15.8%	1.6%	-1.41%	2.8%	3.59%	3.06%
Dividend per Share ²	0.27	0.37	0.386	0.396	0.404	0.4121	0.4201	0.4449
Rate of return	3.91%	4.71%	6.21%	6.02%	7.35%	6.24%	6.36%	6.74%
EPS ²	-1.882	1.171	-0.836	-0.43	0.533	0.4945	0.7519	0.8754
Distribution rate	-14.3%	31.6%	-46.2%	-92.1%	75.8%	83.3%	55.9%	50.8%
Net sales ¹	572	586	647	641	624	664.3	684.5	721.5
EBITDA ¹	325	426	477	473	479	504.6	526.2	567.5
EBIT ¹	303	416	466	462	468	507.7	530.4	574.1
Net income ¹	-1,393	869	-619	-319	396	390	573.6	632.2
Net Debt ¹	3,516	4,160	3,348	3,594	4,515	4,373	4,386	4,450
Reference price ²	6.901	7.856	6.212	6.582	5.500	6.600	6.600	6.600
Nbr of stocks (in thousands)	740,516	740,263	741,542	741,837	742,942	744,031	-	-
Announcement Date	18/05/21	17/05/22	16/05/23	17/05/24	16/05/25	-	-	-

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.($)
LAND SECURITIES GROUP PLC	13.35x	13.98x	18.4x	6.24%	6.68B
W. P. CAREY INC.	34.02x	14.15x	18.01x	5.06%	15.61B
GECINA	8.58x	17.24x	21.07x	7.16%	6.89B
THE GPT GROUP	14.37x	15.9x	16.65x	4.75%	6.81B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	24.92x	16.18x	17.88x	3.78%	6.29B
THE BRITISH LAND COMPANY PLC	7.66x	14.6x	18.85x	5.63%	5.57B
MIRVAC GROUP	14.98x	12.1x	13.57x	5%	5.37B
NOMURA REAL ESTATE MASTER FUND, INC.	26.91x	18.27x	27.76x	3.97%	4.98B
KDX REALTY INVESTMENT CORPORATION	20.41x	14.82x	24x	4.93%	4.3B
EPR PROPERTIES	18.13x	9.88x	12.63x	6.26%	4.28B
Average	18.33x	14.71x	18.88x	5.28%	6.68B
Weighted average by Cap.	20.31x	14.77x	18.69x	5.27%