Valuation Bunzl plc

Stocks

Market Closed - London S.E. 11:35:02 2026-09-01 EDT			5-day change	1st Jan Change
2,742.00 ^GBX	-1.79%		-1.86%	+32.08%

09-01	London Shares Fall Amid Shop Price Inflation, Renewed US-Iran Tensions	MT
09-01	Bunzl plc, H1 2026 Earnings Call, Sep 01, 2026

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	8,804	-	-
Change	-	-3.97%	15.59%	1.23%	-38.29%	31.59%	-	-
Enterprise Value (EV) ¹	11,475	10,996	12,460	13,208	9,097	10,967	10,824	10,517
Change	-	-4.17%	13.32%	6%	-31.12%	20.55%	-1.3%	-2.84%
P/E	21.9x	19.6x	20.4x	22.2x	14.7x	18.9x	18x	16.9x
PBR	4.4x	3.42x	3.63x	3.97x	2.42x	2.99x	2.83x	2.61x
PEG	-	2.9x	1.9x	-4.74x	-2.8x	6.2x	3.67x	2.49x
Capitalization / Revenue	0.94x	0.77x	0.91x	0.92x	0.56x	0.72x	0.71x	0.69x
EV / Revenue	1.12x	0.91x	1.06x	1.12x	0.77x	0.9x	0.87x	0.82x
EV / EBITDA	12.4x	10.2x	10.8x	10.9x	7.82x	9.38x	9.03x	8.6x
EV / EBIT	15.2x	12.4x	13.2x	13.5x	9.99x	11.8x	11.3x	10.7x
EV / FCF	16.4x	12.2x	19.4x	20.8x	15.7x	17.3x	16.8x	16.3x
FCF Yield	6.1%	8.23%	5.16%	4.8%	6.36%	5.77%	5.97%	6.14%
Dividend per Share ²	0.57	0.627	0.683	0.739	0.741	0.7794	0.816	0.8543
Rate of return	1.98%	2.27%	2.14%	2.24%	3.57%	2.84%	2.98%	3.12%
EPS ²	1.318	1.407	1.56	1.487	1.409	1.452	1.523	1.627
Distribution rate	43.2%	44.6%	43.8%	49.7%	52.6%	53.7%	53.6%	52.5%
Net sales ¹	10,285	12,040	11,797	11,776	11,845	12,208	12,482	12,801
EBITDA ¹	924	1,075	1,151	1,212	1,164	1,169	1,198	1,222
EBIT ¹	752.8	885.9	944.2	976.1	910.3	929.5	955	980.4
Net income ¹	442.8	474.4	526.2	500.4	459.2	478.6	498.9	538.7
Net Debt ¹	1,826	1,730	1,750	2,366	2,406	2,162	2,020	1,713
Reference price ²	28.85	27.59	31.90	32.96	20.76	27.42	27.42	27.42
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	19.34x	0.91x	9.54x	2.78%	12.15B
MITSUBISHI CORPORATION	14.75x	1.03x	11.09x	2.56%	110B
ITOCHU CORPORATION	15.02x	1.16x	14.41x	2.11%	92.27B
MITSUI & CO., LTD.	14.45x	1.27x	16.9x	2.73%	88.88B
SUMITOMO CORPORATION	12.94x	1.53x	17.1x	2.24%	53.14B
MARUBENI CORPORATION	13.12x	1.22x	19.44x	2.43%	50.18B
ADANI ENTERPRISES LIMITED	60.23x	3.32x	21.65x	0.03%	41.56B
TOYOTA TSUSHO CORPORATION	16.13x	0.63x	9.58x	1.73%	43.89B
SAMSUNG C&T CORPORATION	22.39x	1.26x	11.72x	0.86%	43.96B
ADDTECH AB	36.64x	3.68x	19.93x	1.16%	9.53B
Average	22.50x	1.60x	15.14x	1.86%	54.57B
Weighted average by Cap.	19.10x	1.36x	14.80x	2.05%