|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,454.00 GBX | +0.45% |
|
+1.55% | +52.01% |
| 07-09 | FTSE 100 held back by AstraZeneca trial setback | AN |
| 07-09 | UK's FTSE 100 ticks lower as AstraZeneca drag offsets banks, mining gains | RE |
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 | 4,674 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 52.12% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 4,205 | 4,111 | 3,985 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 70.44% | -2.23% | -3.06% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 21.5x | 19.9x | 19x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | - | 5.05x | 4.48x | 3.92x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.5x | 2.43x | 3.92x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.41x | 0.4x | 0.37x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.37x | 0.35x | 0.31x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 9.84x | 9.19x | 8.31x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 12.8x | 11.7x | 10.8x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 32.5x | 24.6x | 18.3x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 3.08% | 4.07% | 5.48% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 0.86 | 0.912 | 0.9519 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.93% | 2.05% | 2.14% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 2.068 | 2.238 | 2.346 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 41.6% | 40.8% | 40.6% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 11,298 | 11,721 | 12,697 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 427.4 | 447.6 | 479.3 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 328.7 | 350.7 | 368.9 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 217.4 | 236.1 | 248.8 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -469.8 | -563.4 | -689.3 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 44.54 | 44.54 | 44.54 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.54x | 0.37x | 9.84x | 1.93% | 6.27B | |
| 27.94x | 4.49x | 15.67x | 2.35% | 270B | |
| -91.57x | 14.47x | 83.76x | -.--% | 90.62B | |
| 10.05x | 1.1x | 5.78x | 4.8% | 82.75B | |
| 13.41x | 2.45x | 9.24x | 6.13% | 78.49B | |
| 19x | 5.01x | 12.36x | 2.99% | 57.15B | |
| 13.87x | 2.02x | 8.48x | 5.61% | 45.32B | |
| 19.09x | 1.53x | 9.63x | 1.5% | 35.95B | |
| 20.08x | 1.48x | 9.43x | 0.99% | 35.58B | |
| 15.86x | 2.03x | 9.43x | 5.45% | 33.03B | |
| Average | 6.93x | 3.49x | 17.36x | 3.17% | 73.54B | |
| Weighted average by Cap. | 6.68x | 4.57x | 20.63x | 3.02% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
