Valuation ConvaTec Group Plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:02 2026-07-10 EDT			5-day change	1st Jan Change
214.20 ^GBX	+0.56%		-4.03%	-11.92%

06-29	ConvaTec Group's Earnings to Accelerate in H2, Bernstein Says	MT
06-18	Fitch Affirms ConvaTec Group's Rating; Outlook Stable	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,263	5,726	6,342	5,665	6,381	5,618	-	-
Change	-	8.81%	10.75%	-10.67%	12.63%	-11.95%	-	-
Enterprise Value (EV) ¹	6,144	6,794	7,471	6,723	7,711	6,818	6,653	6,496
Change	-	10.59%	9.96%	-10.01%	14.69%	-11.58%	-2.42%	-2.35%
P/E	45.1x	90.4x	49.4x	29.8x	38.1x	20.4x	16x	13.7x
PBR	3.1x	3.52x	3.77x	3.37x	4.39x	3.43x	3.07x	2.74x
PEG	-	-1.9x	0x	0.6x	-5.06x	0.3x	0.6x	0.8x
Capitalization / Revenue	2.58x	2.76x	2.96x	2.47x	2.62x	2.19x	2.05x	1.93x
EV / Revenue	3.01x	3.28x	3.49x	2.94x	3.16x	2.66x	2.43x	2.23x
EV / EBITDA	13.2x	13.6x	14.2x	11.4x	11.7x	9.91x	8.75x	7.88x
EV / EBIT	17x	16.8x	17.3x	13.9x	14.2x	11.6x	10.2x	9.13x
EV / FCF	29x	49.4x	29.3x	24.5x	27.1x	23.3x	17.4x	15.1x
FCF Yield	3.45%	2.02%	3.42%	4.08%	3.7%	4.3%	5.75%	6.62%
Dividend per Share ²	0.0587	0.0605	0.0623	0.0642	0.0724	0.0784	0.0878	0.0982
Rate of return	2.24%	2.16%	2%	2.32%	2.21%	2.73%	3.05%	3.42%
EPS ²	0.058	0.031	0.063	0.093	0.086	0.1412	0.1798	0.2095
Distribution rate	101%	195%	98.9%	69%	84.2%	55.5%	48.8%	46.9%
Net sales ¹	2,038	2,072	2,142	2,289	2,439	2,566	2,738	2,908
EBITDA ¹	464.2	500	527.1	590.5	661	687.7	760.7	824.8
EBIT ¹	361.7	403.7	431.8	485.3	544	587.4	652.4	711.4
Net income ¹	117.6	62.9	130.3	190.5	175	276.3	358.6	422.2
Net Debt ¹	881.2	1,068	1,129	1,058	1,330	1,200	1,034	878.2
Reference price ²	2.615	2.803	3.111	2.769	3.273	2.875	2.875	2.875
Nbr of stocks (in thousands)	2,012,171	2,043,129	2,038,814	2,045,803	1,949,407	1,954,455	-	-
Announcement Date	3/8/22	3/9/23	3/6/24	2/26/25	2/24/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CONVATEC GROUP PLC	20.21x	2.64x	9.85x	2.75%	5.58B
ABBOTT LABORATORIES	23.35x	3.5x	13.13x	2.7%	164B
MEDTRONIC PLC	18.68x	3.26x	11.5x	3.6%	105B
CENCORA, INC.	16.63x	0.19x	11.89x	0.78%	58.85B
HOYA CORPORATION	31.32x	7.59x	19.84x	1.28%	51.05B
BECTON, DICKINSON AND COMPANY	37.59x	2.99x	10.28x	2.55%	41.57B
MEDLINE INC.	39.11x	1.42x	12.47x	0.2%	34.54B
DEXCOM, INC.	29.83x	5.32x	16.95x	-.--%	28.18B
WEST PHARMACEUTICAL SERVICES, INC.	42.48x	7.36x	26.56x	0.25%	25.27B
TERUMO CORPORATION	19.69x	2.72x	10.58x	1.6%	20.24B
Average	27.89x	3.70x	14.30x	1.57%	53.52B
Weighted average by Cap.	25.65x	3.55x	13.75x	2.06%