|
Delayed
Berne S.E.
|
5-day change | 1st Jan Change | ||
| - CHF | -.--% |
|
-.--% | - |
Company Valuation: Capita plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 607.9 | 406.3 | 370.5 | 237.5 | 461.3 | 331.6 | - | - |
| Change | - | -33.16% | -8.81% | -35.91% | 94.22% | -28.11% | - | - |
| Enterprise Value (EV) 1 | 1,488 | 888.7 | 916 | 652.7 | 922.9 | 867.7 | 843.1 | 794.2 |
| Change | - | -40.26% | 3.07% | -28.75% | 41.39% | -5.98% | -2.83% | -5.8% |
| P/E | 2.74x | 5.51x | -2.08x | 3.18x | -2.81x | -15.5x | 6.72x | 4.56x |
| PBR | 2.21x | 1.23x | 3.27x | 1.22x | 9.74x | 4.52x | 2.49x | 1.55x |
| PEG | - | -0.1x | 0x | -0x | 0x | 0.2x | -0x | 0.1x |
| Capitalization / Revenue | 0.19x | 0.13x | 0.13x | 0.1x | 0.21x | 0.18x | 0.18x | 0.18x |
| EV / Revenue | 0.47x | 0.29x | 0.33x | 0.27x | 0.42x | 0.48x | 0.46x | 0.42x |
| EV / EBITDA | 5.04x | 3.72x | 4.27x | 3.51x | 4.91x | 6.7x | 4.49x | 3.84x |
| EV / EBIT | 10.7x | 8.64x | 8.55x | 6.81x | 8.13x | 13.5x | 6.93x | 5.66x |
| EV / FCF | -7.27x | 36.3x | -9x | -8.63x | -20.8x | -18.3x | 19.5x | 14.1x |
| FCF Yield | -13.8% | 2.76% | -11.1% | -11.6% | -4.81% | -5.46% | 5.13% | 7.1% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.0025 | 0.00667 |
| Rate of return | - | - | - | - | - | - | 0.09% | 0.24% |
| EPS 2 | 2 | 0.66 | -1.59 | 0.6615 | -1.441 | -0.179 | 0.4122 | 0.6081 |
| Distribution rate | - | - | - | - | - | - | 0.61% | 1.1% |
| Net sales 1 | 3,182 | 3,015 | 2,815 | 2,422 | 2,200 | 1,816 | 1,831 | 1,879 |
| EBITDA 1 | 295.1 | 238.8 | 214.6 | 186.1 | 188 | 129.4 | 187.7 | 206.6 |
| EBIT 1 | 139.1 | 102.9 | 107.1 | 95.9 | 113.5 | 64.25 | 121.7 | 140.4 |
| Net income 1 | 224.7 | 74.8 | -178.1 | 76.7 | -164.1 | -21.13 | 51.04 | 73.37 |
| Net Debt 1 | 879.8 | 482.4 | 545.5 | 415.2 | 461.6 | 536.1 | 511.5 | 462.6 |
| Reference price 2 | 5.475 | 3.639 | 3.300 | 2.103 | 4.055 | 2.770 | 2.770 | 2.770 |
| Nbr of stocks (in thousands) | 111,035 | 111,662 | 112,279 | 112,926 | 113,749 | 119,713 | - | - |
| Announcement Date | 3/10/22 | 3/2/23 | 3/6/24 | 3/5/25 | 3/10/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.54x | 6.66x | 23.66x | 0.94% | 80.27B | |
| 38.53x | 1.28x | 13.78x | 0.97% | 17.13B | |
| 19.99x | 2.05x | 10.08x | 3.68% | 14B | |
| 25.4x | 2.84x | 12.14x | 2.94% | 12.13B | |
| 24.86x | 3.47x | 13.36x | 2.33% | 8.01B | |
| 15.3x | 0.65x | 9.2x | 1.4% | 6.94B | |
| 10.62x | 1.25x | 6.66x | 1.97% | 6.33B | |
| 22.02x | 2.37x | 11.19x | -.--% | 5.67B | |
| 18.81x | 0.4x | 9.38x | 3.96% | 5.31B | |
| Average | 23.56x | 2.33x | 12.16x | 2.02% | 17.31B | |
| Weighted average by Cap. | 30.67x | 4.34x | 17.65x | 1.55% |
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
- CPI Stock
- CPI Stock
- Valuation Capita plc
Select your edition
All financial news and data tailored to specific country editions
