|
Market Closed -
London S.E.
16:35:28 26/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 430.50 GBX | +1.29% |
|
+0.23% | +20.25% |
| 08-06 | EARNINGS AND TRADING: PZ Cussons profit soars; Digitalbox profit hit | AN |
| 08-06 | Tranche Update on Mears Group plc's Equity Buyback Plan announced on April 1, 2026. | CI |
Company Valuation: Mears Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 209.1 | 230.9 | 307.1 | 328.6 | 309.6 | 360.1 | - | - |
| Change | - | 10.41% | 33.04% | 6.98% | -5.78% | 16.33% | - | - |
| Enterprise Value (EV) 1 | 371.4 | 130.8 | 198 | 534.7 | 579.8 | 609.6 | 603 | 586.3 |
| Change | - | -64.79% | 51.41% | 170.05% | 8.45% | 5.14% | -1.08% | -2.77% |
| P/E | 15.1x | 8.34x | 9.71x | 7.41x | 6.65x | 9.37x | 10.1x | 10.3x |
| PBR | 1.04x | 1.09x | 1.59x | 1.78x | 1.53x | 1.39x | 1.3x | 1.2x |
| PEG | - | 0.1x | 0.3x | 0.1x | 0.6x | -0.6x | -1.48x | -5.24x |
| Capitalization / Revenue | 0.24x | 0.24x | 0.28x | 0.29x | 0.27x | 0.33x | 0.36x | 0.36x |
| EV / Revenue | 0.42x | 0.14x | 0.18x | 0.47x | 0.51x | 0.57x | 0.6x | 0.58x |
| EV / EBITDA | 4.37x | 1.38x | 1.67x | 3.68x | 3.68x | 4.33x | 4.61x | 4.45x |
| EV / EBIT | 11x | 3.15x | 3.83x | 7.37x | 7.73x | 10.3x | 11.2x | 10.6x |
| EV / FCF | -309x | 1.29x | 1.8x | 5.48x | 8.82x | 14.6x | 16.7x | 21.1x |
| FCF Yield | -0.32% | 77.6% | 55.6% | 18.2% | 11.3% | 6.86% | 6% | 4.75% |
| Dividend per Share 2 | 0.08 | 0.105 | 0.13 | 0.16 | 0.16 | 0.1839 | 0.1928 | 0.2018 |
| Rate of return | 4.24% | 5.05% | 4.19% | 4.42% | 4.47% | 4.33% | 4.54% | 4.75% |
| EPS 2 | 0.1249 | 0.2494 | 0.3194 | 0.4886 | 0.5386 | 0.4536 | 0.4226 | 0.4143 |
| Distribution rate | 64.1% | 42.1% | 40.7% | 32.7% | 29.7% | 40.5% | 45.6% | 48.7% |
| Net sales 1 | 878.4 | 959.6 | 1,089 | 1,133 | 1,135 | 1,077 | 1,001 | 1,007 |
| EBITDA 1 | 85.08 | 94.87 | 118.4 | 145.1 | 157.4 | 140.7 | 130.7 | 131.9 |
| EBIT 1 | 33.68 | 41.53 | 51.67 | 72.56 | 75.04 | 59.25 | 53.71 | 55.54 |
| Net income 1 | 14.12 | 28.31 | 35.2 | 46.53 | 46.22 | 37.21 | 33.47 | 33.11 |
| Net Debt 1 | 162.3 | -100.1 | -109.1 | 206.1 | 270.2 | 249.5 | 242.9 | 226.2 |
| Reference price 2 | 1.885 | 2.080 | 3.100 | 3.620 | 3.580 | 4.250 | 4.250 | 4.250 |
| Nbr of stocks (in thousands) | 110,927 | 110,993 | 99,076 | 90,764 | 86,475 | 83,656 | - | - |
| Announcement Date | 31/03/22 | 28/04/23 | 11/04/24 | 10/04/25 | 26/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.37x | 0.56x | 4.3x | 4.33% | 485M | |
| 15.4x | 1.68x | 4.75x | 2.15% | 6.11B | |
| 19.43x | 0.76x | 11.31x | -.--% | 1.57B | |
| 18.07x | 0.86x | 8.61x | 5.33% | 60.04M | |
| Average | 15.57x | 0.97x | 7.24x | 2.95% | 2.06B | |
| Weighted average by Cap. | 15.84x | 1.43x | 6.01x | 1.89% |
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
- MER Stock
- Valuation Mears Group plc
Select your edition
All financial news and data tailored to specific country editions
