Valuation Next plc

Equities

Real-time Estimate Cboe Europe Other stock markets 11:13:25 12/05/2026 BST			5-day change	1st Jan Change
12,690.00 ^GBX	-1.36%		+0.59%	-7.16%

05-07	Citigroup raises AJ Bell to 'neutral'	AN
05-06	Stocks soar, oil sinks on fresh peace deal hope	AN

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	9,584	8,204	10,242	11,658	15,414	14,844	-	-
Change	-	-14.4%	24.85%	13.82%	32.22%	-3.7%	-	-
Enterprise Value (EV) ¹	11,241	10,015	11,101	13,332	17,127	16,546	16,533	16,488
Change	-	-10.91%	10.84%	20.1%	28.46%	-3.39%	-0.08%	-0.27%
P/E ratio	14.3x	11.6x	12.9x	16.4x	17.8x	16.2x	15.1x	13.8x
PBR	9.86x	7x	7.24x	7.14x	-	7.95x	7.08x	6.06x
PEG	-	1.31x	0.9x	-2.13x	0.8x	2.43x	2.09x	1.43x
Capitalization / Revenue	1.97x	1.52x	1.88x	1.84x	2.2x	2.07x	1.96x	1.86x
EV / Revenue	2.31x	1.85x	2.03x	2.11x	2.45x	2.3x	2.18x	2.07x
EV / EBITDA	10.1x	9.04x	8.99x	9.52x	10.6x	10.3x	9.73x	9.31x
EV / EBIT	12.4x	10.6x	11.2x	12.4x	13.4x	12.7x	12x	11.3x
EV / FCF	14.3x	16.9x	11.3x	13.3x	16.1x	19.9x	18.7x	16.8x
FCF Yield	7%	5.93%	8.86%	7.54%	6.2%	5.02%	5.35%	5.96%
Dividend per Share ²	3.97	2.06	2.06	2.33	-	2.85	3.375	3.661
Rate of return	5.29%	3.11%	2.43%	2.34%	-	2.22%	2.62%	2.85%
EPS ²	5.24	5.705	6.559	6.055	7.454	7.95	8.526	9.346
Distribution rate	75.8%	36.1%	31.4%	38.5%	-	35.9%	39.6%	39.2%
Net sales ¹	4,862	5,414	5,459	6,321	7,004	7,181	7,570	7,966
EBITDA ¹	1,113	1,108	1,235	1,400	1,619	1,608	1,699	1,771
EBIT ¹	905.4	941.5	987.9	1,075	1,279	1,301	1,376	1,453
Net income ¹	677.5	711.7	802.3	736.1	888.5	917.7	977	1,042
Net Debt ¹	1,658	1,811	858.5	1,675	1,713	1,702	1,689	1,644
Reference price ²	74.98	66.18	84.68	99.52	132.65	128.65	128.65	128.65
Nbr of stocks (in thousands)	127,818	123,961	120,955	117,141	116,198	115,383	-	-
Announcement Date	24/03/22	29/03/23	21/03/24	27/03/25	26/03/26	-	-	-

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.($)
NEXT PLC	16.18x	2.3x	10.29x	2.22%	20.26B
INDITEX	22.83x	3.37x	11.97x	3.83%	183B
FAST RETAILING CO., LTD.	47.17x	5.63x	23.9x	0.78%	147B
ROSS STORES, INC.	29.05x	2.69x	18.32x	0.84%	69.12B
KERING	38.11x	2.61x	10.13x	1.54%	34.46B
HENNES & MAURITZ AB	19.98x	1.42x	7.84x	4.49%	28.6B
TAPESTRY, INC.	19.59x	3.55x	14.1x	1.2%	26.94B
BURLINGTON STORES, INC.	25.72x	1.51x	12.89x	-.--%	18.36B
LPP SA	14.76x	1.66x	7.4x	4.21%	10.64B
THE GAP, INC.	8.85x	0.42x	3.94x	3.13%	7.94B
Average	24.22x	2.52x	12.08x	2.22%	54.62B
Weighted average by Cap.	30.30x	3.57x	15.51x	2.2%