Valuation Marks & Spencer Group plc

Equities

Real-time Estimate Cboe Europe Other stock markets 09:55:25 11/02/2026 GMT			5-day change	1st Jan Change
386.50 ^GBX	+1.20%		-1.33%	+16.97%

02-09	Marks & Spencer announces GBP250 million tender offer	AN
02-06	Oddo BHF cuts Wizz Air and Ryanair	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,992	3,238	3,137	5,383	7,172	7,701	-	-
Change	-	8.22%	-3.1%	71.57%	33.24%	7.38%	-	-
Enterprise Value (EV) ¹	6,508	5,937	5,775	7,549	8,962	10,043	9,816	9,569
Change	-	-8.77%	-2.73%	30.72%	18.72%	12.07%	-2.27%	-2.52%
P/E ratio	-15.2x	11x	8.92x	12.7x	25.3x	21.4x	11.8x	11x
PBR	1.46x	1.11x	1.12x	1.85x	2.47x	2.5x	2.17x	1.92x
PEG	-	-0x	0.5x	0.8x	-0.8x	0.8x	0.1x	1.42x
Capitalization / Revenue	0.33x	0.3x	0.26x	0.41x	0.52x	0.44x	0.42x	0.4x
EV / Revenue	0.73x	0.55x	0.48x	0.58x	0.65x	0.57x	0.53x	0.49x
EV / EBITDA	8.01x	4.87x	5.02x	5.53x	5.87x	7.19x	5.57x	5.26x
EV / EBIT	31x	8.37x	9.22x	9x	9.1x	12.9x	8.97x	8.21x
EV / FCF	9.8x	8.49x	90.8x	19.3x	25.7x	433x	20.4x	20.5x
FCF Yield	10.2%	11.8%	1.1%	5.19%	3.9%	0.23%	4.9%	4.88%
Dividend per Share ²	-	-	-	0.03	0.036	0.0449	0.0724	0.0846
Rate of return	-	-	-	1.13%	1.02%	1.18%	1.9%	2.22%
EPS ²	-0.101	0.151	0.179	0.208	0.14	0.1786	0.3233	0.3484
Distribution rate	-	-	-	14.4%	25.7%	25.1%	22.4%	24.3%
Net sales ¹	8,973	10,885	11,931	13,040	13,817	17,469	18,499	19,489
EBITDA ¹	812.8	1,220	1,150	1,365	1,527	1,397	1,761	1,820
EBIT ¹	209.7	709	626.6	838.6	984.5	778.4	1,094	1,166
Net income ¹	-198	306.6	363.4	431.2	295.7	405.1	676	736.6
Net Debt ¹	3,516	2,699	2,637	2,166	1,790	2,342	2,114	1,867
Reference price ²	1.530	1.654	1.597	2.651	3.546	3.819	3.819	3.819
Nbr of stocks (in thousands)	1,954,867	1,958,252	1,964,608	2,030,497	2,022,535	2,016,627	-	-
Announcement Date	26/05/21	25/05/22	24/05/23	22/05/24	21/05/25	-	-	-

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.($)
MARKS & SPENCER GROUP PLC	21.38x	0.57x	7.19x	1.18%	10.53B
WALMART INC.	43.96x	1.49x	23.56x	0.74%	1,010B
LOBLAW COMPANIES LIMITED	37.37x	1.3x	11.35x	0.84%	56.94B
KROGER CO. (THE)	42.8x	0.39x	7.12x	2.02%	43.05B
SYSCO CORPORATION	20.38x	0.64x	12.21x	2.47%	41.96B
AEON CO., LTD.	91.33x	0.98x	16.08x	0.61%	39.83B
TESCO PLC	17.13x	0.56x	8.28x	3.13%	39.82B
AHOLD DELHAIZE N.V.	14.5x	0.5x	6.42x	3.45%	36.74B
GEORGE WESTON LIMITED	29.78x	0.8x	6.61x	1.15%	28.22B
WOOLWORTHS GROUP LIMITED	25.58x	0.76x	9.07x	2.96%	27.35B
Average	34.42x	0.80x	10.79x	1.85%	133.43B
Weighted average by Cap.	41.85x	1.31x	20.22x	1.04%