Valuation Next plc

Equities

Market Closed - London S.E. Other stock markets 16:35:12 21/01/2026 GMT			5-day change	1st Jan Change
13,625.00 ^GBX	-0.51%		-3.02%	-0.40%

12:53pm	Next Buys Russell & Bromley for GBP3 Million	MT
11:00am	Next buys footwear brand Russell & Bromley for GBP3.8 million	AN

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,051	9,502	8,020	10,274	10,944	15,913	-	-
Change	-	-5.46%	-15.59%	28.1%	6.52%	45.41%	-	-
Enterprise Value (EV) ¹	11,885	11,160	9,832	11,132	12,619	17,531	17,465	17,343
Change	-	-6.1%	-11.9%	13.23%	13.35%	38.93%	-0.38%	-0.7%
P/E ratio	35.5x	14.2x	11.3x	13x	15.4x	18.6x	17.5x	16.5x
PBR	15.9x	9.77x	6.85x	7.26x	6.7x	8.55x	8.06x	7.38x
PEG	-	0x	1.27x	0.9x	-2x	0.9x	2.79x	2.55x
Capitalization / Revenue	2.77x	1.95x	1.48x	1.88x	1.73x	2.34x	2.21x	2.1x
EV / Revenue	3.28x	2.3x	1.82x	2.04x	2x	2.58x	2.43x	2.29x
EV / EBITDA	15.3x	10x	8.87x	9.02x	9.01x	11.5x	10.9x	10.3x
EV / EBIT	26.8x	12.3x	10.4x	11.3x	11.7x	14.3x	13.5x	12.7x
EV / FCF	18x	14.2x	16.6x	11.3x	12.6x	23.7x	20.9x	19.4x
FCF Yield	5.57%	7.06%	6.04%	8.83%	7.96%	4.22%	4.78%	5.16%
Dividend per Share ²	-	3.97	2.06	2.06	2.33	5.987	5.163	4.986
Rate of return	-	5.34%	3.18%	2.43%	2.49%	4.37%	3.77%	3.64%
EPS ²	2.219	5.24	5.705	6.559	6.055	7.345	7.805	8.31
Distribution rate	-	75.8%	36.1%	31.4%	38.5%	81.5%	66.1%	60%
Net sales ¹	3,626	4,862	5,414	5,459	6,321	6,799	7,199	7,582
EBITDA ¹	777.8	1,113	1,108	1,235	1,400	1,528	1,604	1,678
EBIT ¹	444	905.4	941.5	987.9	1,075	1,225	1,293	1,363
Net income ¹	286.7	677.5	711.7	802.3	736.1	867.2	917.8	971.8
Net Debt ¹	1,834	1,658	1,811	858.5	1,675	1,618	1,552	1,430
Reference price ²	78.82	74.30	64.70	84.94	93.40	136.95	136.95	136.95
Nbr of stocks (in thousands)	127,518	127,886	123,961	120,955	117,174	116,198	-	-
Announcement Date	01/04/21	24/03/22	29/03/23	21/03/24	27/03/25	-	-	-

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.($)
NEXT PLC	18.65x	2.58x	11.48x	4.37%	21.43B
INDITEX	28.09x	4.1x	14.71x	3.19%	203B
FAST RETAILING CO., LTD.	41.36x	4.85x	21.11x	0.85%	122B
ROSS STORES, INC.	29.31x	2.59x	18.43x	0.86%	61.35B
KERING	49.29x	2.95x	11.72x	1.25%	38.79B
HENNES & MAURITZ AB	24.51x	1.48x	8.65x	3.88%	31.01B
TAPESTRY, INC.	23.58x	3.8x	16.51x	1.2%	26.43B
BURLINGTON STORES, INC.	32.3x	1.73x	15.77x	-.--%	18.89B
LPP SA	19.56x	1.85x	8.69x	3.14%	10.25B
THE GAP, INC.	12.18x	0.56x	5.24x	2.48%	9.74B
Average	27.88x	2.65x	13.23x	2.12%	54.31B
Weighted average by Cap.	31.63x	3.60x	15.73x	2.12%