Valuation Pearson plc Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 31/03/2026			5-day change	1st Jan Change
228.04 ^MXN	-4.96%		-.--%	-4.96%

09-10	UBS starts Bellway and Taylor Wimpey at 'sell'	AN
09-09	Shares dive as oil surges past USD100	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,620	6,707	6,717	8,506	6,675	7,163	-	-
Change	-	45.19%	0.15%	26.62%	-21.52%	7.31%	-	-
Enterprise Value (EV) ¹	5,117	7,264	5,973	9,359	7,744	8,300	8,257	8,460
Change	-	41.97%	-17.77%	56.68%	-17.25%	7.18%	-0.51%	2.46%
P/E	29.3x	28.8x	18.3x	20.2x	20.7x	18.4x	16.8x	15.4x
PBR	1.08x	1.57x	1.73x	2.13x	1.87x	2.02x	1.93x	1.83x
PEG	-	0.5x	0.3x	1x	-1x	0.7x	1.74x	1.75x
Capitalization / Revenue	1.35x	1.75x	1.83x	2.39x	1.87x	1.93x	1.84x	1.76x
EV / Revenue	1.49x	1.89x	1.63x	2.63x	2.16x	2.23x	2.12x	2.08x
EV / EBITDA	6.9x	10.2x	7.62x	11.8x	9.94x	9.8x	9.17x	8.83x
EV / EBIT	13.3x	15.9x	10.4x	15.6x	12.6x	12.5x	11.6x	11.1x
EV / FCF	19.5x	33.9x	15x	18.6x	14.8x	19.7x	17.3x	16.6x
FCF Yield	5.12%	2.95%	6.68%	5.37%	6.74%	5.07%	5.78%	6.02%
Dividend per Share ²	0.205	0.215	0.227	0.24	0.252	0.2645	0.2838	0.3104
Rate of return	3.34%	2.29%	2.35%	1.87%	2.4%	2.22%	2.38%	2.61%
EPS ²	0.209	0.326	0.527	0.635	0.507	0.6475	0.7102	0.7728
Distribution rate	98.1%	66%	43.1%	37.8%	49.7%	40.8%	40%	40.2%
Net sales ¹	3,428	3,841	3,674	3,552	3,577	3,718	3,887	4,063
EBITDA ¹	742	715	784	794	779	847	900.8	958.5
EBIT ¹	385	456	573	600	614	663.5	711.7	761.8
Net income ¹	160	242	378	434	335	397.9	432.4	462
Net Debt ¹	497	557	-744	853	1,069	1,138	1,095	1,298
Reference price ²	6.13	9.39	9.64	12.82	10.50	11.92	11.92	11.92
Nbr of stocks (in thousands)	753,360	714,131	696,669	663,467	635,708	601,140	-	-
Announcement Date	25/02/22	03/03/23	01/03/24	28/02/25	27/02/26	-	-	-

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.($)
PEARSON PLC	17.92x	2.18x	9.58x	2.28%	9.66B
VEND MARKETPLACES ASA	-14.17x	7.42x	19.17x	1.07%	5.11B
KADOKAWA CORPORATION	83.48x	1.38x	17.06x	0.84%	3.5B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	13.98x	-	-	5.56%	3.23B
LAGARDÈRE S.A.	9.29x	0.57x	4.58x	3.73%	2.96B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	11.33x	0.27x	1.91x	5.56%	2.71B
JOHN WILEY & SONS, INC.	14.43x	-	-	-	2.45B
CHINA SCIENCE PUBLISHING & MEDIA LTD.	31.82x	-	-	-	2.33B
Average	21.01x	2.36x	10.46x	3.17%	3.99B
Weighted average by Cap.	18.96x	2.77x	11.23x	2.74%