|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,450.00 GBX | +0.93% |
|
-2.68% | +8.89% |
| 07-02 | Camellia plc Announces Appointment of Orli Arav as Independent Non-Executive Director, Effective July 2, 2026 | CI |
| 06-12 | Camellia Sells Art Collection for GBP14 Million | MT |
Company Valuation: Camellia Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 187.8 | 131.5 | 128.2 | 131.3 | 126.5 | 137.8 | - | - |
| Change | - | -30% | -2.52% | 2.45% | -3.64% | 8.89% | - | - |
| Enterprise Value (EV) 1 | 187.8 | 131.5 | 113.5 | 59.5 | 83.02 | 84.25 | 77.94 | 107.8 |
| Change | - | -30% | -13.7% | -47.56% | 39.52% | 1.49% | -7.5% | 38.32% |
| P/E | - | -10.1x | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.68x | - | 0.47x | 0.5x | 0.47x | 0.49x | 0.47x | 0.44x |
| EV / Revenue | 0.68x | - | 0.42x | 0.23x | 0.31x | 0.3x | 0.26x | 0.35x |
| EV / EBITDA | - | - | -29.9x | 13.8x | 8.22x | 7.02x | 5.9x | 7.44x |
| EV / EBIT | - | - | -7.88x | -12.4x | 83x | 42x | 24.4x | 24x |
| EV / FCF | - | - | -4.28x | -4.96x | -16.6x | -3.38x | -3.72x | -4.94x |
| FCF Yield | - | - | -23.4% | -20.2% | -6.02% | -29.6% | -26.9% | -20.2% |
| Dividend per Share 2 | 1.46 | - | 0.44 | 2.6 | 2.6 | 2.73 | 2.866 | 3.01 |
| Rate of return | 2.15% | - | 0.95% | 5.46% | 5.19% | 5.01% | 5.26% | 5.52% |
| EPS 2 | - | -4.707 | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 277.2 | - | 272.3 | 262.2 | 268 | 281.4 | 295.5 | 310.2 |
| EBITDA 1 | - | - | -3.8 | 4.3 | 10.1 | 12.01 | 13.2 | 14.49 |
| EBIT 1 | - | - | -14.4 | -4.8 | 1 | 2.007 | 3.2 | 4.491 |
| Net income | - | -13 | - | - | - | - | - | - |
| Net Debt 1 | - | - | -14.7 | -71.8 | -43.5 | -53.51 | -59.83 | -29.96 |
| Reference price 2 | 68.00 | 47.60 | 46.40 | 47.60 | 50.05 | 54.50 | 54.50 | 54.50 |
| Nbr of stocks (in thousands) | 2,762 | 2,762 | 2,762 | 2,758 | 2,528 | 2,528 | - | - |
| Announcement Date | 5/31/22 | 5/3/23 | 4/29/24 | 4/30/25 | 5/5/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.3x | 7.02x | 5.01% | 184M | |
| 31.95x | 0.96x | 10.44x | 0.87% | 12.8B | |
| 8.62x | 1.15x | 9.34x | 4.95% | 5.12B | |
| 29.51x | 1.91x | 14.46x | 1.34% | 3.39B | |
| 12.34x | 1.35x | 6.38x | 2.03% | 2.66B | |
| 14.05x | 0.74x | 8.8x | - | 1.68B | |
| Average | 19.30x | 1.07x | 9.41x | 2.84% | 4.31B | |
| Weighted average by Cap. | 23.77x | 1.14x | 10.20x | 1.96% |
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
- CAM Stock
- Valuation Camellia Plc
Select your edition
All financial news and data tailored to specific country editions
