|
Market Closed -
London S.E.
16:35:17 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 111.50 GBX | -0.45% |
|
-3.04% | -14.89% |
| 10-12 | AdvancedAdvT sees double-digit first-half growth | AN |
| 09-24 | M&C Saatchi plc, H1 2026 Earnings Call, Sep 22, 2026 |
Company Valuation: M&C Saatchi plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 206 | 184.6 | 195.6 | 207.8 | 158.8 | 132.6 | - | - |
| Change | - | -10.39% | 5.96% | 6.25% | -23.6% | -16.47% | - | - |
| Enterprise Value (EV) 1 | 171.6 | 154.3 | 187.2 | 237.7 | 144.9 | 159.3 | 148.5 | 134.2 |
| Change | - | -10.06% | 21.3% | 26.94% | -39.05% | 9.94% | -6.73% | -9.65% |
| P/E | - | 2,157x | -55.4x | 14.4x | -70.8x | 16.1x | 9.19x | 8.08x |
| PBR | - | - | - | 5.17x | 4.58x | 4x | 2.9x | 2.16x |
| PEG | - | - | 0x | -0x | 1x | -0x | 0.1x | 0.6x |
| Capitalization / Revenue | 0.83x | 0.68x | 0.77x | 0.9x | 0.76x | 0.71x | 0.68x | 0.66x |
| EV / Revenue | 0.69x | 0.57x | 0.74x | 1.03x | 0.69x | 0.85x | 0.76x | 0.66x |
| EV / EBITDA | 4.2x | 3.42x | 4.51x | 5.66x | 4.59x | 5.25x | 4.54x | 3.9x |
| EV / EBIT | 5.52x | 4.36x | 5.77x | 10.6x | 5.81x | 6.7x | 5.66x | 4.89x |
| EV / FCF | 10.5x | 9.14x | -34.6x | 14.6x | 9.76x | 23.2x | 11.6x | 8.4x |
| FCF Yield | 9.51% | 10.9% | -2.89% | 6.85% | 10.2% | 4.3% | 8.61% | 11.9% |
| Dividend per Share 2 | - | 0.015 | 0.016 | 0.0195 | - | - | - | - |
| Rate of return | - | 0.99% | 1% | 1.15% | - | - | - | - |
| EPS 2 | - | 0.0007 | -0.0289 | 0.1184 | -0.0185 | 0.0692 | 0.1213 | 0.138 |
| Distribution rate | - | 2,143% | -55.4% | 16.5% | - | - | - | - |
| Net sales 1 | 249.3 | 271.1 | 252.8 | 231.4 | 210 | 186.7 | 194.3 | 202.3 |
| EBITDA 1 | 40.82 | 45.17 | 41.54 | 42.01 | 31.54 | 30.33 | 32.69 | 34.4 |
| EBIT 1 | 31.1 | 35.39 | 32.44 | 22.5 | 24.94 | 23.78 | 26.26 | 27.46 |
| Net income 1 | - | 0.09 | -3.529 | 14.73 | -2.234 | 9.9 | 14.8 | 16.1 |
| Net Debt 1 | -34.4 | -30.26 | -8.383 | 29.83 | -13.92 | 26.63 | 15.91 | 1.566 |
| Reference price 2 | 1.685 | 1.510 | 1.600 | 1.700 | 1.310 | 1.115 | 1.115 | 1.115 |
| Nbr of stocks (in thousands) | 122,257 | 122,257 | 122,257 | 122,257 | 121,210 | 118,953 | - | - |
| Announcement Date | 29/04/22 | 18/04/23 | 10/04/24 | 27/03/25 | 20/04/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.18x | 0.86x | 5.27x | -.--% | 177M | |
| 14.39x | 1.57x | 7.16x | 3.94% | 27.73B | |
| 9.47x | 1.01x | 5.86x | 4.18% | 21.48B | |
| 12.99x | 5.71x | 10.06x | 6.58% | 11.11B | |
| 131.89x | 0.54x | 89.06x | - | 6.66B | |
| 11.66x | 0.8x | 5.06x | -.--% | 6.16B | |
| 16.69x | 1.38x | 4.3x | 2.81% | 5.97B | |
| -61.58x | 1.94x | 8.14x | 0% | 5.84B | |
| 17.34x | 0.74x | 4.45x | 3.79% | 5.62B | |
| Average | 18.78x | 1.62x | 15.48x | 2.66% | 10.08B | |
| Weighted average by Cap. | 16.94x | 1.77x | 12.78x | 3.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAA Stock
- Valuation M&C Saatchi plc
Select your edition
All financial news and data tailored to specific country editions
