Valuation Bunzl Liquidnet

Stocks

Real-time Estimate Cboe Europe 05:01:19 2026-08-28 EDT			5-day change	1st Jan Change
2,787.00 ^GBX	0.00%		0.00%	-

08-12	UK Shares Fall Amid Mixed US-Iran War Headlines; Balfour Beatty Lifts Outlook	MT
08-12	Deutsche Bank Downgrades Bunzl to Hold Rating, Lifts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,649	9,266	10,710	10,842	6,691	8,933	-	-
Change	-	-3.97%	15.59%	1.23%	-38.29%	33.51%	-	-
Enterprise Value (EV) ¹	11,475	10,996	12,460	13,208	9,097	11,105	10,883	10,645
Change	-	-4.17%	13.32%	6%	-31.12%	22.07%	-2%	-2.19%
P/E	21.9x	19.6x	20.4x	22.2x	14.7x	19.3x	18.4x	17.3x
PBR	4.4x	3.42x	3.63x	3.97x	2.42x	2.96x	2.74x	2.58x
PEG	-	2.9x	1.9x	-4.74x	-2.8x	7.82x	3.8x	2.69x
Capitalization / Revenue	0.94x	0.77x	0.91x	0.92x	0.56x	0.73x	0.71x	0.7x
EV / Revenue	1.12x	0.91x	1.06x	1.12x	0.77x	0.91x	0.87x	0.83x
EV / EBITDA	12.4x	10.2x	10.8x	10.9x	7.82x	9.51x	9.08x	8.6x
EV / EBIT	15.2x	12.4x	13.2x	13.5x	9.99x	12x	11.4x	10.9x
EV / FCF	16.4x	12.2x	19.4x	20.8x	15.7x	18.3x	17.4x	16.5x
FCF Yield	6.1%	8.23%	5.16%	4.8%	6.36%	5.46%	5.75%	6.06%
Dividend per Share ²	0.57	0.627	0.683	0.739	0.741	0.7775	0.8101	0.8484
Rate of return	1.98%	2.27%	2.14%	2.24%	3.57%	2.79%	2.91%	3.05%
EPS ²	1.318	1.407	1.56	1.487	1.409	1.444	1.514	1.611
Distribution rate	43.2%	44.6%	43.8%	49.7%	52.6%	53.9%	53.5%	52.7%
Net sales ¹	10,285	12,040	11,797	11,776	11,845	12,230	12,510	12,798
EBITDA ¹	924	1,075	1,151	1,212	1,164	1,167	1,198	1,238
EBIT ¹	752.8	885.9	944.2	976.1	910.3	927.2	954	979.3
Net income ¹	442.8	474.4	526.2	500.4	459.2	465.1	485.8	523.4
Net Debt ¹	1,826	1,730	1,750	2,366	2,406	2,172	1,950	1,713
Reference price ²	28.85	27.59	31.90	32.96	20.76	27.82	27.82	27.82
Nbr of stocks (in thousands)	334,442	335,835	335,749	328,953	322,290	321,093	-	-
Announcement Date	2/28/22	2/27/23	2/26/24	3/3/25	3/2/26	-	-	-

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.($)
MITSUBISHI CORPORATION	14.55x	1x	10.74x	2.6%	109B
ITOCHU CORPORATION	15x	1.16x	14.4x	2.11%	92.4B
MITSUI & CO., LTD.	14.21x	1.25x	16.7x	2.78%	87.67B
SUMITOMO CORPORATION	12.64x	1.51x	16.82x	2.29%	52.06B
MARUBENI CORPORATION	13.07x	1.21x	19.38x	2.44%	50.12B
SAMSUNG C&T CORPORATION	22.33x	1.26x	11.69x	0.86%	43.45B
ADANI ENTERPRISES LIMITED	65.05x	3.53x	23.08x	0.03%	44.72B
TOYOTA TSUSHO CORPORATION	16.29x	0.63x	9.66x	1.72%	44.44B
BUNZL PLC	19.27x	0.91x	9.51x	2.79%	12.14B
Average	21.38x	1.38x	14.66x	1.96%	59.55B
Weighted average by Cap.	19.34x	1.34x	14.73x	2.08%