|
Market Closed -
London S.E.
11:35:05 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 3,626.00 GBX | -1.31% |
|
-5.47% | +14.17% |
| 09-28 | Housebuilders star but weak miners limit progress | AN |
| 09-22 | FTSE 100 ends down amid wait for US-Iran progress | AN |
Company Valuation: Admiral Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,195 | 6,302 | 7,991 | 7,947 | 9,623 | 11,064 | - | - |
| Change | - | -31.46% | 26.8% | -0.55% | 21.09% | 14.98% | - | - |
| Enterprise Value (EV) 1 | 9,493 | 6,944 | 8,849 | 9,035 | 11,215 | 13,077 | 13,077 | 13,077 |
| Change | - | -26.85% | 27.43% | 2.11% | 24.13% | 16.6% | 0% | 0% |
| P/E | 9.44x | 17.3x | 24.2x | 12.2x | 13.1x | 15x | 13.5x | 12.4x |
| PBR | 6.73x | 6.78x | 8.26x | 5.91x | 6.74x | 6.85x | 5.92x | 5.23x |
| PEG | - | -0.3x | -2.3x | 0.1x | 1.1x | -93.68x | 1.2x | 1.34x |
| Capitalization / Revenue | 10.8x | 6.92x | 2.29x | 1.66x | 1.87x | 2.17x | 2.1x | 2.16x |
| EV / Revenue | 11.1x | 7.62x | 2.54x | 1.89x | 2.18x | 2.56x | 2.48x | 2.55x |
| EV / EBITDA | 12.7x | 13.3x | 17x | - | - | 16.2x | - | - |
| EV / EBIT | 13.1x | 14.4x | 19.1x | 10.4x | 11.4x | 12.5x | 11.6x | 11x |
| EV / FCF | 54.1x | 26.1x | - | 29.4x | 31x | 20.6x | 18.7x | 17.4x |
| FCF Yield | 1.85% | 3.83% | - | 3.4% | 3.23% | 4.87% | 5.36% | 5.74% |
| Dividend per Share 2 | 2.79 | 1.12 | 1.03 | 1.92 | 2.05 | 1.607 | 1.929 | 2.132 |
| Rate of return | 8.84% | 5.24% | 3.84% | 7.26% | 6.45% | 4.43% | 5.32% | 5.88% |
| EPS 2 | 3.345 | 1.237 | 1.108 | 2.166 | 2.417 | 2.413 | 2.687 | 2.935 |
| Distribution rate | 83.4% | 90.5% | 93% | 88.6% | 84.8% | 66.6% | 71.8% | 72.6% |
| Net sales 1 | 855 | 911 | 3,486 | 4,776 | 5,153 | 5,109 | 5,272 | 5,120 |
| EBITDA 1 | 749 | 522.8 | 521.6 | - | - | 808 | - | - |
| EBIT 1 | 725.4 | 480.9 | 462.9 | 865.7 | 981.9 | 1,043 | 1,129 | 1,187 |
| Net income 1 | 997.9 | 373 | 338 | 663.3 | 742.6 | 727.7 | 808 | 875.8 |
| Net Debt 1 | 298.2 | 642.1 | 857.9 | 1,088 | 1,592 | 2,013 | 2,013 | 2,013 |
| Reference price 2 | 31.57 | 21.37 | 26.84 | 26.44 | 31.76 | 36.26 | 36.26 | 36.26 |
| Nbr of stocks (in thousands) | 291,245 | 294,894 | 297,726 | 300,565 | 302,980 | 305,124 | - | - |
| Announcement Date | 3/3/22 | 3/8/23 | 3/7/24 | 3/6/25 | 3/5/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.23x | 2.59x | 16.37x | 4.37% | 14.86B | |
| 11.28x | - | - | 4.39% | 122B | |
| 7.33x | 0.59x | - | 5.25% | 46.78B | |
| 18.61x | 2.32x | - | 6.07% | 12.83B | |
| 6.74x | - | - | 1.28% | 5.48B | |
| 11.03x | - | - | 5.73% | 3.39B | |
| 73.8x | - | - | - | 1.38B | |
| 9.86x | 1.07x | 3.74x | 6.39% | 1.3B | |
| Average | 19.24x | 1.64x | 10.05x | 4.79% | 25.98B | |
| Weighted average by Cap. | 11.41x | 1.28x | 15.35x | 4.64% |
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
- ADM Stock
- Valuation Admiral Group plc
Select your edition
All financial news and data tailored to specific country editions
