|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,246.00 GBX | +2.07% |
|
+3.66% | +44.91% |
| 06-04 | CMC profit jumps; Hg increases investment in HgT | AN |
| 05-29 | Deutsche Bank cuts Wickes, Dunelm, Currys | AN |
Company Valuation: Computacenter plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,293 | 2,164 | 3,157 | 2,227 | 3,073 | 4,456 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 45.01% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 3,974 | 3,890 | 3,778 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 61.11% | -2.12% | -2.87% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 22x | 20.6x | 18.9x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | - | 4.59x | 4.06x | 3.61x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.7x | 3.1x | 2.14x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.42x | 0.41x | 0.38x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.37x | 0.36x | 0.32x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 9.75x | 9.21x | 8.2x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 12.8x | 11.9x | 10.7x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 33.8x | 25.4x | 16.3x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 2.96% | 3.94% | 6.13% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 0.8303 | 0.8692 | 0.9255 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.96% | 2.05% | 2.18% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 1.933 | 2.061 | 2.243 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 43% | 42.2% | 41.3% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 10,632 | 10,883 | 11,820 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 407.6 | 422.5 | 460.5 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 310.8 | 326.2 | 351.7 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 204.1 | 219 | 238.9 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -481.7 | -566.1 | -677.8 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 42.46 | 42.46 | 42.46 |
| Nbr of stocks (in thousands) | 113,153 | 113,221 | 113,081 | 104,871 | 104,878 | 104,949 | - | - |
| Announcement Date | 3/16/22 | 3/31/23 | 3/20/24 | 3/18/25 | 3/12/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.72x | 0.36x | 9.75x | 1.98% | 5.78B | |
| 24.22x | 3.98x | 13.91x | 2.71% | 234B | |
| 14.13x | 2.59x | 9.53x | 5.87% | 84.58B | |
| -81.36x | 12.81x | 74.17x | -.--% | 80.51B | |
| 9.48x | 0.98x | 5.18x | 5.09% | 78.57B | |
| 18.46x | 4.87x | 12.04x | 3.08% | 54.76B | |
| 14.64x | 2.15x | 9x | 5.29% | 48.42B | |
| 13.26x | 1.52x | 10.42x | 1.22% | 36.03B | |
| 15.83x | 2.01x | 9.48x | 5.46% | 33.35B | |
| 21.3x | 1.44x | 10.28x | 0.82% | 32.73B | |
| Average | 7.17x | 3.27x | 16.38x | 3.15% | 68.89B | |
| Weighted average by Cap. | 6.69x | 4.07x | 18.32x | 3.22% |
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
- CCC Stock
- Valuation Computacenter plc
Select your edition
All financial news and data tailored to specific country editions
