Valuation Bunzl plc

Stocks

Real-time Estimate Cboe Europe 05:32:18 2026-09-30 EDT			5-day change	1st Jan Change
2,620.00 ^GBX	+0.08%		-1.13%	+26.30%

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	8,406	-	-
Change	-	-3.97%	15.59%	1.23%	-38.29%	25.64%	-	-
Enterprise Value (EV) ¹	11,475	10,996	12,460	13,208	9,097	10,781	10,837	10,606
Change	-	-4.17%	13.32%	6%	-31.12%	18.51%	0.52%	-2.13%
P/E	21.9x	19.6x	20.4x	22.2x	14.7x	17.9x	17x	15.9x
PBR	4.4x	3.42x	3.63x	3.97x	2.42x	2.89x	2.82x	2.65x
PEG	-	2.9x	1.9x	-4.74x	-2.8x	4.95x	3.04x	2.25x
Capitalization / Revenue	0.94x	0.77x	0.91x	0.92x	0.56x	0.69x	0.68x	0.66x
EV / Revenue	1.12x	0.91x	1.06x	1.12x	0.77x	0.89x	0.87x	0.83x
EV / EBITDA	12.4x	10.2x	10.8x	10.9x	7.82x	9.12x	8.97x	8.6x
EV / EBIT	15.2x	12.4x	13.2x	13.5x	9.99x	11.6x	11.4x	10.9x
EV / FCF	16.4x	12.2x	19.4x	20.8x	15.7x	17.4x	16.8x	16.6x
FCF Yield	6.1%	8.23%	5.16%	4.8%	6.36%	5.74%	5.94%	6.04%
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%	3%	3.15%	3.31%
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	26.18	26.18	26.18
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.($)
BUNZL PLC	17.93x	0.89x	9.12x	3%	11.1B
MITSUBISHI CORPORATION	14.14x	0.96x	15.09x	2.68%	108B
ITOCHU CORPORATION	15.29x	1.18x	14.69x	2.07%	94.57B
MITSUI & CO., LTD.	13.53x	1.22x	18.98x	2.89%	86.82B
SUMITOMO CORPORATION	12.33x	1.48x	16.06x	2.39%	52.13B
MARUBENI CORPORATION	12.44x	1.15x	18.9x	2.54%	48.68B
TOYOTA TSUSHO CORPORATION	15.33x	0.62x	9.46x	1.82%	42.24B
SAMSUNG C&T CORPORATION	20.85x	1.16x	10.7x	0.91%	40.68B
ADANI ENTERPRISES LIMITED	61.15x	3.36x	21.93x	0.03%	41.84B
ADDTECH AB	36.95x	3.69x	20x	1.14%	9.19B
Average	22.00x	1.57x	15.49x	1.95%	53.5B
Weighted average by Cap.	18.67x	1.33x	15.81x	2.14%