|
Market Closed -
London S.E.
16:35:15 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 260.80 GBX | +1.56% |
|
+2.92% | -59.34% |
| 10-30 | WINNERS & LOSERS: BT jumps on network deal, NatWest drops on results | AN |
| 10-27 | HSBC weighs on FTSE 100 ahead of budget, Fed call | AN |
Company Valuation: Vistry Group PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,621 | 2,162 | 3,166 | 1,892 | 2,051 | 827.7 | - | - |
| Change | - | -17.51% | 46.41% | -40.23% | 8.4% | -59.65% | - | - |
| Enterprise Value (EV) 1 | 2,420 | 2,044 | 3,255 | 2,170 | 2,294 | 885.5 | 770.5 | 662 |
| Change | - | -15.53% | 59.22% | -33.34% | 5.73% | -61.39% | -12.99% | -14.07% |
| P/E | 10.4x | 7.25x | 14.4x | 26.2x | 15.3x | -1.01x | 8.21x | 6.95x |
| PBR | 1.1x | 0.45x | 0.96x | 0.6x | 0.63x | 0.31x | 0.3x | 0.29x |
| PEG | - | -0.3x | -0.5x | -0.4x | 0.2x | 0x | -0x | 0.4x |
| Capitalization / Revenue | 1.11x | 0.79x | 0.89x | 0.5x | 0.49x | 0.21x | 0.21x | 0.21x |
| EV / Revenue | 1.03x | 0.75x | 0.91x | 0.57x | 0.55x | 0.22x | 0.19x | 0.17x |
| EV / EBITDA | 7.03x | 4.89x | 5.79x | 5.02x | 5.36x | 3.56x | 2.62x | 2.01x |
| EV / EBIT | 7.76x | 5.34x | 6.67x | 6.06x | 6.48x | 3.9x | 2.95x | 2.26x |
| EV / FCF | 9.12x | 39.9x | -43.5x | 16.4x | 13.1x | 4.57x | 4.47x | 3.36x |
| FCF Yield | 11% | 2.51% | -2.3% | 6.09% | 7.61% | 21.9% | 22.4% | 29.7% |
| Dividend per Share 2 | 0.6 | 0.55 | - | - | - | - | 0.0131 | 0.0617 |
| Rate of return | 5.07% | 8.79% | - | - | - | - | 0.5% | 2.37% |
| EPS 2 | 1.141 | 0.863 | 0.637 | 0.218 | 0.42 | -2.57 | 0.3176 | 0.375 |
| Distribution rate | 52.6% | 63.7% | - | - | - | - | 4.13% | 16.5% |
| Net sales 1 | 2,359 | 2,729 | 3,564 | 3,779 | 4,155 | 3,988 | 3,993 | 3,887 |
| EBITDA 1 | 344.4 | 417.8 | 562 | 432.1 | 428.2 | 248.6 | 294.3 | 328.7 |
| EBIT 1 | 311.9 | 382.5 | 487.9 | 358.2 | 353.8 | 227.2 | 261.2 | 293.2 |
| Net income 1 | 254.1 | 204.3 | 223.4 | 74.5 | 138 | -825.2 | 93.69 | 119 |
| Net Debt 1 | -201.4 | -118.2 | 88.8 | 277.1 | 242.3 | 57.77 | -57.27 | -165.7 |
| Reference price 2 | 11.840 | 6.255 | 9.175 | 5.720 | 6.414 | 2.608 | 2.608 | 2.608 |
| Nbr of stocks (in thousands) | 221,404 | 345,711 | 345,068 | 330,844 | 319,839 | 317,387 | - | - |
| Announcement Date | 02/03/22 | 22/03/23 | 14/03/24 | 26/03/25 | 04/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.01x | 0.22x | 3.56x | -.--% | 1.11B | |
| 14x | 1.3x | 10.01x | 1.23% | 39.63B | |
| 13.39x | 1.49x | 9.02x | 0.83% | 22.96B | |
| 17.91x | 0.77x | 11.99x | 2.3% | 20.65B | |
| 10.23x | 0.94x | 8.88x | 3.9% | 17.95B | |
| 17.61x | 1.72x | 11.8x | -.--% | 15.76B | |
| 10.01x | 0.83x | 8.92x | 4.16% | 14.33B | |
| 11.48x | 1.37x | 8.3x | 0.7% | 13.45B | |
| 13.18x | 0.81x | 6.5x | 3.19% | 6.6B | |
| Average | 11.87x | 1.05x | 8.78x | 1.81% | 16.94B | |
| Weighted average by Cap. | 13.63x | 1.19x | 9.73x | 1.81% |
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
- BVS Stock
- Valuation Vistry Group PLC
Select your edition
All financial news and data tailored to specific country editions
