|
Market Closed -
London S.E.
16:35:15 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 431.50 GBX | +1.89% |
|
+5.50% | +20.53% |
| 10-13 | Berenberg Lifts Mears Group PT, Maintains Buy Rating | MT |
| 10-13 | Barclays raises NatWest to 'overweight' | AN |
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 | 357.2 | - | - |
| Change | - | 10.41% | 33.04% | 6.98% | -5.78% | 15.39% | - | - |
| Enterprise Value (EV) 1 | 371.4 | 130.8 | 198 | 534.7 | 579.8 | 606.7 | 600.1 | 583.4 |
| Change | - | -64.79% | 51.41% | 170.05% | 8.45% | 4.63% | -1.08% | -2.78% |
| P/E | 15.1x | 8.34x | 9.71x | 7.41x | 6.65x | 9.6x | 10.3x | 10.6x |
| PBR | 1.04x | 1.09x | 1.59x | 1.78x | 1.53x | 1.41x | 1.29x | 1.13x |
| PEG | - | 0.1x | 0.3x | 0.1x | 0.6x | -0.6x | -1.5x | -4.41x |
| Capitalization / Revenue | 0.24x | 0.24x | 0.28x | 0.29x | 0.27x | 0.33x | 0.36x | 0.35x |
| EV / Revenue | 0.42x | 0.14x | 0.18x | 0.47x | 0.51x | 0.56x | 0.6x | 0.58x |
| EV / EBITDA | 4.37x | 1.38x | 1.67x | 3.68x | 3.68x | 4.14x | 4.52x | 4.28x |
| EV / EBIT | 11x | 3.15x | 3.83x | 7.37x | 7.73x | 10.2x | 11.2x | 10.5x |
| EV / FCF | -309x | 1.29x | 1.8x | 5.48x | 8.82x | 14.5x | 16.6x | 21x |
| FCF Yield | -0.32% | 77.6% | 55.6% | 18.2% | 11.3% | 6.9% | 6.03% | 4.77% |
| 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% | 4.26% | 4.47% | 4.68% |
| EPS 2 | 0.1249 | 0.2494 | 0.3194 | 0.4886 | 0.5386 | 0.4494 | 0.4187 | 0.4086 |
| Distribution rate | 64.1% | 42.1% | 40.7% | 32.7% | 29.7% | 40.9% | 46.1% | 49.4% |
| 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 | 146.4 | 132.7 | 136.2 |
| 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 | 4.315 | 4.315 | 4.315 |
| Nbr of stocks (in thousands) | 110,927 | 110,993 | 99,076 | 90,764 | 86,475 | 82,786 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.6x | 0.56x | 4.14x | 4.26% | 477M | |
| 32.13x | 16.36x | 23.25x | 0.67% | 739B | |
| 38.77x | 7.05x | 25.02x | 0.93% | 84.85B | |
| 22.33x | 4.42x | 9.73x | 0.76% | 64.09B | |
| 11.14x | 1.48x | 7.61x | 0.99% | 48.5B | |
| 46.36x | 1.75x | 9.77x | -.--% | 47.09B | |
| -78.3x | 17.67x | 42.64x | -.--% | 45.36B | |
| 19.4x | 3.32x | 7.92x | 1.63% | 31.15B | |
| 20.05x | 6.12x | 11.74x | -.--% | 26.25B | |
| 10.06x | 2.6x | 6.3x | -.--% | 25.29B | |
| Average | 13.15x | 6.13x | 14.81x | 0.92% | 111.21B | |
| Weighted average by Cap. | 26.10x | 12.82x | 21.05x | 0.65% |
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
