|
Market Closed -
London S.E.
16:35:06 06/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 1,950.00 GBX | +2.63% |
|
+3.72% | -6.25% |
| 10-27 | S&U Secures GBP600 Million in New Financing Facilities | MT |
| 10-27 | S&U plc Secures Transformative GBP 600 Million Securitisation Facilities | CI |
Company Valuation: S&U plc
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 318.2 | 252.7 | 244.2 | 190.2 | 289.2 | 230.9 | - | - |
| Change | - | -20.57% | -3.37% | -22.14% | 52.08% | -20.17% | - | - |
| Enterprise Value (EV) 1 | 432.6 | 446.1 | 469 | 190.2 | 289.2 | 234.2 | 224.2 | -320.1 |
| Change | - | 3.12% | 5.13% | -59.46% | 52.08% | -19.03% | -4.27% | -242.81% |
| P/E | 8.38x | 7.5x | 9.61x | 10.6x | 12.2x | 8.77x | 7.59x | 6.33x |
| PBR | 1.54x | 1.12x | 1.04x | 0.8x | 1.16x | 0.87x | 0.83x | 0.77x |
| PEG | - | -0.7x | -0.4x | -0.4x | 0.4x | 0.8x | 0.5x | 0.3x |
| Capitalization / Revenue | 3.62x | 2.46x | 2.12x | 1.64x | 2.69x | 1.89x | 1.6x | 1.44x |
| EV / Revenue | 4.92x | 4.34x | 4.06x | 1.64x | 2.69x | 1.92x | 1.56x | -2x |
| EV / EBITDA | 8.43x | 9.03x | 9.54x | - | - | 4.42x | 3.4x | -3.9x |
| EV / EBIT | 8.52x | 9.12x | 9.64x | 4.24x | 6.26x | 4.44x | 3.51x | -4.26x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.26 | 1.33 | 1.2 | 1 | 1.15 | 1.2 | 1.287 | 1.399 |
| Rate of return | 4.81% | 6.39% | 5.97% | 6.39% | 4.83% | 6.32% | 6.78% | 7.37% |
| EPS 2 | 3.127 | 2.775 | 2.092 | 1.474 | 1.952 | 2.165 | 2.505 | 3.002 |
| Distribution rate | 40.3% | 47.9% | 57.4% | 67.8% | 58.9% | 55.4% | 51.4% | 46.6% |
| Net sales 1 | 87.89 | 102.7 | 115.4 | 115.6 | 107.4 | 122.2 | 144.1 | 160 |
| EBITDA 1 | 51.32 | 49.43 | 49.16 | - | - | 53 | 66 | 82 |
| EBIT 1 | 50.79 | 48.9 | 48.65 | 44.83 | 46.16 | 52.79 | 63.87 | 75.18 |
| Net income 1 | 37.98 | 33.72 | 25.44 | 17.91 | 23.71 | 26.42 | 30.55 | 36.65 |
| Net Debt 1 | 114.4 | 193.4 | 224.8 | - | - | 3.3 | -6.7 | -551 |
| Reference price 2 | 26.20 | 20.80 | 20.10 | 15.65 | 23.80 | 19.00 | 19.00 | 19.00 |
| Nbr of stocks (in thousands) | 12,145 | 12,151 | 12,151 | 12,151 | 12,151 | 12,151 | - | - |
| Announcement Date | 29/03/22 | 28/03/23 | 09/04/24 | 15/04/25 | 21/04/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.77x | 1.92x | 4.42x | 6.32% | 311M | |
| 17.68x | - | - | 1.17% | 218B | |
| 11.61x | 2.44x | 3.83x | 1.58% | 123B | |
| 25.88x | 17.21x | - | 0.67% | 70.4B | |
| 30.54x | 5.83x | 21.19x | -.--% | 42.06B | |
| 23.29x | 4.9x | 25.29x | 0.08% | 31.04B | |
| 7.76x | 1.77x | 3.27x | 1.73% | 23.07B | |
| 15.84x | 11.13x | 21.31x | 1.25% | 24B | |
| 26.3x | 3.68x | 11.18x | -.--% | 20.8B | |
| Average | 18.63x | 6.11x | 12.93x | 1.42% | 61.36B | |
| Weighted average by Cap. | 18.50x | 6.86x | 11.24x | 1.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SUS Stock
- Valuation S&U plc
Select your edition
All financial news and data tailored to specific country editions
