Valuation Pets at Home Group Plc

Equities

Delayed London S.E. Other stock markets 15:04:26 16/01/2026 GMT			5-day change	1st Jan Change
198.60 ^GBp	+0.30%		+9,976.10%	+9,930.30%

12-23	UK Shares Bounce Back; Metlen Energy Tops FTSE 100	MT
12-23	UK Shares Bounce Back; Metlen Energy Tops FTSE 100	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,972	1,945	1,747	1,249	1,067	880.8	-	-
Change	-	-1.35%	-10.22%	-28.49%	-14.59%	-17.43%	-	-
Enterprise Value (EV) ¹	1,969	2,256	2,112	1,619	1,409	1,287	1,299	1,312
Change	-	14.58%	-6.38%	-23.36%	-12.98%	-8.67%	0.97%	1.02%
P/E ratio	20.3x	15.9x	18x	16.5x	12.5x	14x	12.2x	12.4x
PBR	1.98x	1.84x	1.73x	1.29x	1.1x	0.94x	0.94x	0.98x
PEG	-	0.6x	-1x	-0.9x	0.9x	-0.6x	0.9x	-10.6x
Capitalization / Revenue	1.73x	1.48x	1.24x	0.85x	0.72x	0.6x	0.59x	0.58x
EV / Revenue	1.72x	1.71x	1.5x	1.1x	0.95x	0.87x	0.87x	0.86x
EV / EBITDA	9.09x	9.08x	8.38x	6.55x	5.69x	6.05x	5.89x	5.78x
EV / EBIT	18.6x	15.6x	14.1x	11.1x	9.47x	12x	11.2x	11.1x
EV / FCF	29.2x	23.8x	21.5x	10x	16.8x	25x	20x	19.4x
FCF Yield	3.42%	4.21%	4.65%	9.98%	5.95%	4.01%	4.99%	5.15%
Dividend per Share ²	0.08	0.118	0.128	0.128	0.13	0.1315	0.1251	0.1305
Rate of return	2.03%	3.03%	3.52%	4.74%	5.53%	6.64%	6.32%	6.59%
EPS ²	0.194	0.245	0.202	0.164	0.188	0.1419	0.1616	0.1598
Distribution rate	41.2%	48.2%	63.4%	78%	69.1%	92.7%	77.4%	81.7%
Net sales ¹	1,143	1,318	1,404	1,477	1,482	1,471	1,494	1,519
EBITDA ¹	216.7	248.4	252	247.2	247.6	212.6	220.5	227
EBIT ¹	105.9	144.5	149.7	145.5	148.8	107.5	115.6	118.6
Net income ¹	99	124.5	100.7	79.2	88.2	65	71.2	72.15
Net Debt ¹	-2.7	310.9	365.8	369.9	342.1	405.8	418.4	431.6
Reference price ²	3.944	3.890	3.640	2.700	2.350	1.980	1.980	1.980
Nbr of stocks (in thousands)	500,000	500,120	479,834	462,588	453,926	444,846	-	-
Announcement Date	27/05/21	25/05/22	29/05/23	29/05/24	28/05/25	-	-	-

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.($)
PETS AT HOME GROUP PLC	13.95x	0.87x	6.05x	6.64%	1.18B
CHEWY, INC.	62.44x	1.01x	17.83x	-.--%	13.6B
PET VALU HOLDINGS LTD.	20.22x	2.16x	9.83x	1.66%	1.43B
PETCO HEALTH AND WELLNESS COMPANY, INC.	55.29x	0.35x	5.32x	-.--%	827M
HANGZHOU TIANYUAN PET PRODUCTS CO., LTD	41.32x	-	-	0.67%	552M
BARK, INC.	-5.87x	-	-	-	161M
Average	31.23x	1.10x	9.76x	1.79%	2.96B
Weighted average by Cap.	54.20x	1.07x	15.74x	0.6%