Valuation Pets at Home Group Plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 08:52:28 18/06/2026 BST			5-day change	1st Jan Change
173.50 ^GBX	-1.81%		-7.51%	-12.09%

06-16	EARNINGS AND TRADING: MediaZest revenue grows 40% as profit surges	AN
06-01	Goldman raises price targets on property firms	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,945	1,728	1,261	1,078	800.9	782.3	-	-
Change	-	-11.16%	-27.04%	-14.54%	-25.68%	-2.32%	-	-
Enterprise Value (EV) ¹	2,256	2,094	1,631	1,420	1,158	1,160	1,153	1,153
Change	-	-7.19%	-22.12%	-12.95%	-18.44%	0.15%	-0.54%	-0.05%
P/E	15.9x	17.8x	16.6x	12.6x	13.3x	11.3x	9.92x	8.8x
PBR	1.84x	1.72x	1.31x	1.11x	0.84x	0.82x	0.81x	0.75x
PEG	-	-1x	-0.9x	0.9x	-0.5x	0.7x	0.7x	0.7x
Capitalization / Revenue	1.48x	1.23x	0.85x	0.73x	0.54x	0.52x	0.51x	0.5x
EV / Revenue	1.71x	1.49x	1.1x	0.96x	0.79x	0.77x	0.75x	0.74x
EV / EBITDA	9.08x	8.31x	6.6x	5.73x	5.46x	5.25x	5.05x	4.74x
EV / EBIT	15.6x	14x	11.2x	9.54x	10.6x	10.1x	9.54x	8.75x
EV / FCF	23.8x	21.3x	10.1x	16.9x	18.7x	16.8x	16.6x	13.5x
FCF Yield	4.21%	4.69%	9.9%	5.9%	5.35%	5.94%	6.04%	7.42%
Dividend per Share ²	0.118	0.128	0.128	0.13	0.074	0.0872	0.0956	0.1009
Rate of return	3.03%	3.55%	4.7%	5.48%	4.09%	4.93%	5.41%	5.71%
EPS ²	0.245	0.202	0.164	0.188	0.136	0.1566	0.1781	0.2008
Distribution rate	48.2%	63.4%	78%	69.1%	54.4%	55.7%	53.7%	50.3%
Net sales ¹	1,318	1,404	1,477	1,482	1,470	1,505	1,534	1,561
EBITDA ¹	248.4	252	247.2	247.6	211.9	220.7	228.5	243
EBIT ¹	144.5	149.7	145.5	148.8	109.2	114.8	120.9	131.8
Net income ¹	124.5	100.7	79.2	88.2	63.1	68.42	74.47	86.25
Net Debt ¹	310.9	365.8	369.9	342.1	357.1	377.4	371.1	370.6
Reference price ²	3.890	3.602	2.726	2.374	1.809	1.767	1.767	1.767
Nbr of stocks (in thousands)	500,120	479,834	462,588	453,926	442,720	442,720	-	-
Announcement Date	25/05/22	29/05/23	29/05/24	28/05/25	27/05/26	-	-	-

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.($)
PETS AT HOME GROUP PLC	11.28x	0.77x	5.25x	4.93%	1.05B
CHEWY, INC.	22.98x	0.48x	7.17x	-.--%	7.28B
PETCO HEALTH AND WELLNESS COMPANY, INC.	29.77x	0.31x	4.38x	-.--%	751M
UNIAO PET PARTICIPACOES S.A.	11.4x	0.45x	3.05x	1.59%	537M
HANGZHOU TIANYUAN PET PRODUCTS CO., LTD	40.56x	-	-	1.33%	382M
BARK, INC.	-6.07x	-	-	-	82.74M
Average	18.32x	0.50x	4.96x	1.57%	1.68B
Weighted average by Cap.	22.08x	0.50x	6.51x	0.65%