Valuation Victorian Plumbing Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:04 06/02/2026 GMT			5-day change	1st Jan Change
85.60 ^GBX	-0.47%		+2.64%	+17.26%

12-04	UBS cuts Diageo; Goldman Sachs cuts NatWest	AN
12-03	EARNINGS: Victorian Plumbing boosts dividend; SDI profit leaps 47%	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	815.9	118.2	286.2	335.6	248.9	280.2	-	-
Change	-	-85.52%	142.21%	17.27%	-25.85%	12.59%	-	-
Enterprise Value (EV) ¹	783.2	72.66	239.8	370.5	282.3	304.5	293.7	279
Change	-	-90.72%	230.03%	54.52%	-23.82%	7.88%	-3.55%	-5.01%
P/E ratio	55.8x	-	23.8x	60.6x	18.1x	19.8x	16.9x	15.6x
PBR	26.5x	2.69x	5.86x	6.42x	4.11x	4.07x	3.41x	3.08x
PEG	-	-	-	-1.1x	0x	7.11x	1x	1.92x
Capitalization / Revenue	3.04x	0.44x	1x	1.14x	0.8x	0.85x	0.8x	0.75x
EV / Revenue	2.91x	0.27x	0.84x	1.25x	0.91x	0.92x	0.84x	0.75x
EV / EBITDA	19.5x	3.73x	10.1x	13.6x	8.88x	9.14x	7.97x	6.97x
EV / EBIT	21.1x	4.54x	12x	16.5x	7.13x	12.8x	10.8x	9.19x
EV / FCF	36.9x	5.19x	18.9x	-50.1x	17x	19.8x	14.4x	12.2x
FCF Yield	2.71%	19.3%	5.3%	-2%	5.88%	5.06%	6.93%	8.19%
Dividend per Share ²	-	0.011	0.014	0.0161	0.0215	0.0226	0.0243	0.0284
Rate of return	-	3.03%	1.59%	1.56%	2.83%	2.64%	2.84%	3.32%
EPS ²	0.045	-	0.037	0.017	0.042	0.0432	0.0506	0.0547
Distribution rate	-	-	37.8%	94.7%	51.2%	52.3%	48%	51.9%
Net sales ¹	268.8	269.4	285.1	295.7	310	329.3	350.7	372
EBITDA ¹	40.1	19.5	23.8	27.2	31.8	33.32	36.84	40.05
EBIT ¹	37.1	16	20	22.5	39.6	23.8	27.24	30.36
Net income ¹	14.3	-	11.8	5.5	13.8	14.2	16.4	18.66
Net Debt ¹	-32.7	-45.5	-46.4	34.9	33.4	24.32	13.51	-1.2
Reference price ²	2.5100	0.3635	0.8800	1.0300	0.7600	0.8560	0.8560	0.8560
Nbr of stocks (in thousands)	325,063	325,063	325,228	325,862	327,476	327,352	-	-
Announcement Date	09/12/21	06/12/22	22/11/23	15/01/25	03/12/25	-	-	-

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.($)
VICTORIAN PLUMBING GROUP PLC	19.83x	0.92x	9.14x	2.64%	381M
MAN WAH HOLDINGS LIMITED	8.96x	1.12x	5.61x	5.59%	2.48B
LEGGETT & PLATT, INCORPORATED	8.06x	0.68x	6.97x	1.55%	1.75B
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	17.04x	-	-	4.9%	1.26B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	21.01x	-	-	2.46%	1.15B
ZHEJIANG ZHENGTE CO., LTD.	57.59x	-	-	-	883M
SHANGHAI SHUIXING HOME TEXTILE CO., LTD.	14.33x	-	-	-	795M
LOCTEK ERGONOMIC TECHNOLOGY CORP.	15.85x	-	-	2.67%	700M
Average	20.33x	0.91x	7.24x	3.3%	1.17B
Weighted average by Cap.	17.33x	0.93x	6.42x	3.69%