|
Market Closed -
London S.E.
11:35:26 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 5,095.00 GBX | -1.07% |
|
-0.10% | +33.55% |
| 08-04 | Zeus Downgrades Clarkson to Hold Rating, Raises PT | MT |
| 08-04 | Goldman raises Sainsbury; Oddo BHF cuts Unite | AN |
Company Valuation: Clarkson PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,181 | 989.9 | 972.1 | 1,217 | 1,176 | 1,565 | - | - |
| Change | - | -16.21% | -1.8% | 25.22% | -3.37% | 33.07% | - | - |
| Enterprise Value (EV) 1 | 963.3 | 653.1 | 625.4 | 824 | 831.1 | 1,161 | 1,124 | 1,068 |
| Change | - | -32.2% | -4.25% | 31.76% | 0.86% | 39.66% | -3.16% | -5.02% |
| P/E | 23.8x | 13.1x | 11.6x | 14.4x | 17.9x | 20.1x | 17.9x | 16.7x |
| PBR | 3.31x | 2.41x | 2.15x | 2.48x | 2.24x | 3.1x | 2.86x | 2.67x |
| PEG | - | 0.3x | 1x | 24.62x | -0.8x | 1x | 1.5x | 2.42x |
| Capitalization / Revenue | 2.67x | 1.64x | 1.52x | 1.84x | 1.86x | 2.02x | 1.97x | 1.86x |
| EV / Revenue | 2.17x | 1.08x | 0.98x | 1.25x | 1.32x | 1.5x | 1.41x | 1.27x |
| EV / EBITDA | 11.2x | 5.51x | 5.22x | 6.76x | 8.31x | 9.16x | 8.27x | 7.36x |
| EV / EBIT | 13.5x | 6.48x | 6.24x | 8.1x | 10.7x | 11.2x | 9.83x | 8.69x |
| EV / FCF | 8.84x | 3.84x | 4.21x | 7.54x | 10.2x | 10.6x | 11.3x | 9.82x |
| FCF Yield | 11.3% | 26% | 23.7% | 13.3% | 9.82% | 9.46% | 8.87% | 10.2% |
| Dividend per Share 2 | 0.84 | 0.93 | 1.02 | 1.09 | 1.12 | 1.172 | 1.229 | 1.292 |
| Rate of return | 2.16% | 2.87% | 3.22% | 2.76% | 2.94% | 2.3% | 2.41% | 2.53% |
| EPS 2 | 1.632 | 2.461 | 2.736 | 2.752 | 2.129 | 2.54 | 2.853 | 3.05 |
| Distribution rate | 51.5% | 37.8% | 37.3% | 39.6% | 52.6% | 46.2% | 43.1% | 42.3% |
| Net sales 1 | 443.3 | 603.8 | 639.4 | 661.4 | 631.4 | 773.1 | 794.8 | 843.7 |
| EBITDA 1 | 86 | 118.6 | 119.7 | 121.9 | 100 | 126.7 | 136 | 145.1 |
| EBIT 1 | 71.1 | 100.8 | 100.2 | 101.7 | 78 | 103.9 | 114.4 | 122.9 |
| Net income 1 | 50.1 | 75.6 | 83.8 | 84.9 | 65.7 | 78.34 | 87.13 | 93.37 |
| Net Debt 1 | -218.1 | -336.8 | -346.7 | -393.2 | -345.1 | -404.4 | -441.1 | -497.5 |
| Reference price 2 | 38.80 | 32.35 | 31.65 | 39.55 | 38.15 | 50.95 | 50.95 | 50.95 |
| Nbr of stocks (in thousands) | 30,449 | 30,600 | 30,713 | 30,777 | 30,832 | 30,721 | - | - |
| Announcement Date | 3/7/22 | 3/6/23 | 3/4/24 | 3/10/25 | 3/9/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.27x | 1.52x | 9.29x | 2.28% | 2.09B | |
| 8.75x | 0.75x | 3.66x | 4.01% | 49.96B | |
| 7.36x | 0.6x | 2.44x | 7.41% | 35.74B | |
| 44.32x | 1.35x | 8.07x | 1.59% | 26.96B | |
| 10.31x | 4.44x | 8.27x | 3.81% | 25.18B | |
| 11.02x | 1.45x | 10.68x | 3.78% | 18.89B | |
| 12.42x | 4.2x | 10.49x | 6.75% | 16.78B | |
| 8.86x | 2.1x | 13.65x | 2.88% | 15.52B | |
| 8.14x | 2.78x | 7.27x | 2.41% | 14.56B | |
| 10.79x | 0.82x | 3.6x | 3.12% | 14.45B | |
| Average | 14.22x | 2.00x | 7.74x | 3.81% | 22.01B | |
| Weighted average by Cap. | 13.74x | 1.79x | 6.64x | 4.17% |
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
- CKN Stock
- Valuation Clarkson PLC
Select your edition
All financial news and data tailored to specific country editions
