Valuation M&C Saatchi plc

Equities

Delayed London S.E. Other stock markets 12:02:42 10/09/2024 BST			5-day change	1st Jan Change
204.00 ^GBX	-0.97%		-3.29%	+28.75%

07-23	AdvancedAdvT says acquired Capita business performing well	AN
07-02	M&C Saatchi plc Announces Termination of Bruce Charles Marson as Director	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	115.5	96.5	206	184.6	195.6	251.9	-	-
Change	-	-16.42%	113.48%	-10.39%	5.96%	28.75%	-	-
Enterprise Value (EV) ¹	153.6	63.5	171.6	154.3	195.6	273.2	256.4	236.5
Change	-	-58.66%	170.24%	-10.06%	26.73%	39.67%	-6.16%	-7.75%
P/E ratio	-	-9.72x	-	2,157x	-55.4x	17.8x	11.3x	9.74x
PBR	-	-	-	-	-	7.29x	4.35x	2.98x
PEG	-	-	-	-	0x	-0x	0.2x	0.6x
Capitalization / Revenue	0.45x	0.43x	0.83x	0.68x	0.77x	1.01x	0.97x	0.92x
EV / Revenue	0.6x	0.28x	0.69x	0.57x	0.77x	1.09x	0.98x	0.86x
EV / EBITDA	-	2.6x	4.2x	3.42x	4.71x	5.97x	5.06x	4.46x
EV / EBIT	-	5.29x	5.52x	4.36x	6.03x	7.41x	6.1x	5.31x
EV / FCF	-	2.12x	10.5x	9.14x	-	11.7x	11.4x	9.77x
FCF Yield	-	47.2%	9.51%	10.9%	-	8.58%	8.77%	10.2%
Dividend per Share ²	0.0245	-	-	0.015	-	0.0211	0.0245	0.0278
Rate of return	1.98%	-	-	0.99%	-	1.02%	1.19%	1.35%
EPS ²	-	-0.086	-	0.0007	-0.0289	0.1157	0.182	0.2116
Distribution rate	-	-	-	2,143%	-	18.2%	13.5%	13.2%
Net sales ¹	256.4	225.4	249.3	271.1	252.8	249.7	260.5	273.7
EBITDA ¹	-	24.41	40.82	45.17	41.54	45.74	50.65	53
EBIT ¹	-	12	31.1	35.39	32.44	36.89	42.02	44.57
Net income ¹	-	-7.7	-	0.09	-3.529	14.64	23.16	26.99
Net Debt ¹	38.16	-33	-34.4	-30.26	-	21.37	4.529	-15.34
Reference price ²	1.240	0.836	1.685	1.510	1.600	2.060	2.060	2.060
Nbr of stocks (in thousands)	93,111	115,431	122,257	122,257	122,257	122,257	-	-
Announcement Date	30/09/20	30/06/21	29/04/22	18/04/23	10/04/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
M&C SAATCHI PLC	17.81x	1.09x	5.97x	+1.02%	329M
PUBLICIS GROUPE S.A.	15.5x	1.64x	7.49x	+3.71%	26.51B
OMNICOM GROUP., INC.	13.04x	1.34x	8.17x	+2.95%	19.35B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	14.86x	5.87x	10.02x	+6.65%	11.17B
THE INTERPUBLIC GROUP OF COMPANIES, INC.	11.83x	1.3x	6.99x	+4.21%	11.67B
WPP PLC	10.76x	0.93x	5.13x	+5.13%	10.37B
JCDECAUX SE	15.63x	1.21x	6.34x	+1.76%	4.39B
CYBERAGENT, INC.	29.29x	0.51x	7.71x	+1.51%	3.62B
AUTOHOME INC.	13.65x	1.25x	6.15x	+6.29%	3.34B
HAKUHODO DY HOLDINGS INC	25.22x	0.42x	6.34x	+2.63%	3.12B
Average	16.76x	1.56x	7.03x	+3.59%	9.39B
Weighted average by Cap.	14.74x	1.84x	7.47x	+3.99%