Valuation Bunzl Liquidnet

Stocks

Real-time Estimate Cboe Europe 11:30:00 2026-09-29 EDT			5-day change	1st Jan Change
2,610.00 ^GBX	0.00%		0.00%	-

09-25	FTSE 100 edges up as oil fall offsets bond worry	AN
09-25	Stocks rise as Hormuz hopes push oil lower	AN

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	8,522	-	-
Change	-	-3.97%	15.59%	1.23%	-38.29%	27.37%	-	-
Enterprise Value (EV) ¹	11,475	10,996	12,460	13,208	9,097	10,897	10,953	10,722
Change	-	-4.17%	13.32%	6%	-31.12%	19.78%	0.52%	-2.11%
P/E	21.9x	19.6x	20.4x	22.2x	14.7x	18.2x	17.2x	16.1x
PBR	4.4x	3.42x	3.63x	3.97x	2.42x	2.93x	2.86x	2.69x
PEG	-	2.9x	1.9x	-4.74x	-2.8x	5.03x	3.07x	2.27x
Capitalization / Revenue	0.94x	0.77x	0.91x	0.92x	0.56x	0.7x	0.69x	0.67x
EV / Revenue	1.12x	0.91x	1.06x	1.12x	0.77x	0.9x	0.88x	0.84x
EV / EBITDA	12.4x	10.2x	10.8x	10.9x	7.82x	9.22x	9.07x	8.7x
EV / EBIT	15.2x	12.4x	13.2x	13.5x	9.99x	11.7x	11.5x	11x
EV / FCF	16.4x	12.2x	19.4x	20.8x	15.7x	17.6x	17x	16.7x
FCF Yield	6.1%	8.23%	5.16%	4.8%	6.36%	5.67%	5.88%	5.98%
Dividend per Share ²	0.57	0.627	0.683	0.739	0.741	0.7847	0.8235	0.8653
Rate of return	1.98%	2.27%	2.14%	2.24%	3.57%	2.96%	3.1%	3.26%
EPS ²	1.318	1.407	1.56	1.487	1.409	1.46	1.542	1.651
Distribution rate	43.2%	44.6%	43.8%	49.7%	52.6%	53.7%	53.4%	52.4%
Net sales ¹	10,285	12,040	11,797	11,776	11,845	12,166	12,419	12,710
EBITDA ¹	924	1,075	1,151	1,212	1,164	1,182	1,208	1,233
EBIT ¹	752.8	885.9	944.2	976.1	910.3	933.3	951.6	974
Net income ¹	442.8	474.4	526.2	500.4	459.2	465.6	478.5	507.3
Net Debt ¹	1,826	1,730	1,750	2,366	2,406	2,375	2,431	2,200
Reference price ²	28.85	27.59	31.90	32.96	20.76	26.54	26.54	26.54
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	14.69x	0.99x	15.55x	2.58%	112B
ITOCHU CORPORATION	15.77x	1.21x	15.07x	2.01%	97.73B
MITSUI & CO., LTD.	14.07x	1.26x	19.54x	2.78%	90.43B
SUMITOMO CORPORATION	12.71x	1.51x	16.41x	2.32%	53.83B
MARUBENI CORPORATION	12.76x	1.17x	19.27x	2.48%	50.01B
TOYOTA TSUSHO CORPORATION	15.94x	0.64x	9.78x	1.75%	44.02B
SAMSUNG C&T CORPORATION	20.88x	1.16x	10.69x	0.91%	40.61B
ADANI ENTERPRISES LIMITED	58.29x	3.23x	21.08x	0.04%	39.87B
BUNZL PLC	18.18x	0.9x	9.22x	2.96%	11.3B
Average	20.37x	1.34x	15.18x	1.98%	59.99B
Weighted average by Cap.	18.27x	1.29x	16.00x	2.1%