Valuation Reckitt Benckiser Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:24 04/12/2025 GMT			5-day change	1st Jan Change
5,906.00 ^GBX	-0.30%		+0.24%	+22.20%

05:55pm	Reckitt Benckiser Group plc - Special Call
10:30am	Reckitt Benckiser looks to emerging markets for Core sales growth	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	46,583	45,305	41,183	38,697	33,184	39,749	-	-
Change	-	-2.74%	-9.1%	-6.04%	-14.25%	19.78%	-	-
Enterprise Value (EV) ¹	55,537	53,683	49,167	45,987	41,098	47,617	47,869	47,450
Change	-	-3.34%	-8.41%	-6.47%	-10.63%	15.86%	0.53%	-0.88%
P/E ratio	39.3x	-1,409x	17.7x	23.7x	23.8x	20.5x	17.3x	15.4x
PBR	5.12x	6.12x	4.36x	4.6x	5.05x	6.08x	6.06x	5.56x
PEG	-	14x	-0x	-0.8x	-2.1x	0.5x	0.9x	1.2x
Capitalization / Revenue	3.33x	3.42x	2.85x	2.65x	2.34x	2.8x	2.75x	2.65x
EV / Revenue	3.97x	4.06x	3.4x	3.15x	2.9x	3.35x	3.31x	3.16x
EV / EBITDA	14.7x	16.3x	12.2x	12x	10.5x	12x	11.7x	11x
EV / EBIT	16.8x	18.7x	14.3x	13.6x	11.8x	13.5x	13.1x	12.5x
EV / FCF	18.2x	42.7x	24.2x	20.4x	18.4x	25.5x	20.3x	18.3x
FCF Yield	5.5%	2.34%	4.13%	4.91%	5.43%	3.93%	4.92%	5.47%
Dividend per Share ²	1.746	1.746	1.833	1.925	2.021	2.116	2.209	2.31
Rate of return	2.67%	2.75%	3.19%	3.55%	4.18%	3.58%	3.74%	3.91%
EPS ²	1.663	-0.045	3.247	2.287	2.032	2.887	3.418	3.847
Distribution rate	105%	-3,880%	56.5%	84.2%	99.5%	73.3%	64.6%	60%
Net sales ¹	13,993	13,234	14,453	14,607	14,169	14,218	14,469	15,000
EBITDA ¹	3,773	3,300	4,046	3,817	3,911	3,973	4,087	4,296
EBIT ¹	3,301	2,877	3,439	3,373	3,475	3,534	3,646	3,809
Net income ¹	1,137	-32	2,330	1,643	1,426	1,987	2,281	2,500
Net Debt ¹	8,954	8,378	7,984	7,290	7,914	7,867	8,120	7,701
Reference price ²	65.42	63.42	57.54	54.20	48.33	59.06	59.06	59.06
Nbr of stocks (in thousands)	712,054	714,366	715,728	713,972	686,622	673,030	-	-
Announcement Date	24/02/21	17/02/22	01/03/23	28/02/24	06/03/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RECKITT BENCKISER GROUP PLC	20.52x	3.36x	12.02x	3.57%	53.19B
CHURCH & DWIGHT CO., INC.	25.6x	3.55x	15.56x	1.41%	20.15B
THE CLOROX COMPANY	18.48x	2.44x	12.46x	4.74%	12.83B
PT UNILEVER INDONESIA TBK	24.47x	2.93x	16.13x	3.76%	6.34B
REYNOLDS CONSUMER PRODUCTS INC.	16.82x	1.8x	10x	3.75%	5.14B
LION CORPORATION	17.46x	0.81x	6.42x	1.84%	2.89B
WD-40 COMPANY	32.08x	4.09x	21.75x	-	2.64B
JYOTHY LABS LIMITED	29.36x	3.41x	20.94x	1.55%	1.19B
Average	23.10x	2.80x	14.41x	2.95%	13.04B
Weighted average by Cap.	21.62x	3.13x	13.10x	3.24%