|
Market Closed -
London S.E.
11:35:20 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 227.60 GBX | -0.87% |
|
+0.71% | -6.41% |
| 08-27 | Kepler Cheuvreux Starts ConvaTec Coverage at Buy | MT |
| 08-20 | FTSE 100 drifts as miners offset JD Sports tumble | AN |
Company Valuation: ConvaTec Group Plc
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 | 6,098 | - | - |
| Change | - | 8.81% | 10.75% | -10.67% | 12.63% | -4.43% | - | - |
| Enterprise Value (EV) 1 | 6,144 | 6,794 | 7,471 | 6,723 | 7,711 | 7,444 | 7,245 | 7,003 |
| Change | - | 10.59% | 9.96% | -10.01% | 14.69% | -3.46% | -2.67% | -3.34% |
| P/E | 45.1x | 90.4x | 49.4x | 29.8x | 38.1x | 24.3x | 16.9x | 14.7x |
| PBR | 3.1x | 3.52x | 3.77x | 3.37x | 4.39x | 3.98x | 3.51x | 3.11x |
| PEG | - | -1.9x | 0x | 0.6x | -5.06x | 0.5x | 0.4x | 1x |
| Capitalization / Revenue | 2.58x | 2.76x | 2.96x | 2.47x | 2.62x | 2.39x | 2.23x | 2.1x |
| EV / Revenue | 3.01x | 3.28x | 3.49x | 2.94x | 3.16x | 2.91x | 2.65x | 2.41x |
| EV / EBITDA | 13.2x | 13.6x | 14.2x | 11.4x | 11.7x | 10.7x | 9.47x | 8.44x |
| EV / EBIT | 17x | 16.8x | 17.3x | 13.9x | 14.2x | 12.7x | 11.1x | 9.88x |
| EV / FCF | 29x | 49.4x | 29.3x | 24.5x | 27.1x | 27.6x | 19.9x | 16.4x |
| FCF Yield | 3.45% | 2.02% | 3.42% | 4.08% | 3.7% | 3.62% | 5.03% | 6.09% |
| Dividend per Share 2 | 0.0587 | 0.0605 | 0.0623 | 0.0642 | 0.0724 | 0.0794 | 0.0901 | 0.0993 |
| Rate of return | 2.24% | 2.16% | 2% | 2.32% | 2.21% | 2.54% | 2.89% | 3.18% |
| EPS 2 | 0.058 | 0.031 | 0.063 | 0.093 | 0.086 | 0.1286 | 0.185 | 0.2126 |
| Distribution rate | 101% | 195% | 98.9% | 69% | 84.2% | 61.7% | 48.7% | 46.7% |
| Net sales 1 | 2,038 | 2,072 | 2,142 | 2,289 | 2,439 | 2,556 | 2,732 | 2,900 |
| EBITDA 1 | 464.2 | 500 | 527.1 | 590.5 | 661 | 692.6 | 765.1 | 830.1 |
| EBIT 1 | 361.7 | 403.7 | 431.8 | 485.3 | 544 | 587.8 | 653.2 | 708.5 |
| Net income 1 | 117.6 | 62.9 | 130.3 | 190.5 | 175 | 248.2 | 360 | 414 |
| Net Debt 1 | 881.2 | 1,068 | 1,129 | 1,058 | 1,330 | 1,346 | 1,147 | 905.2 |
| Reference price 2 | 2.615 | 2.803 | 3.111 | 2.769 | 3.273 | 3.120 | 3.120 | 3.120 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.26x | 2.91x | 10.75x | 2.54% | 6.1B | |
| 32.01x | 4.31x | 16.58x | 2.3% | 193B | |
| 20.26x | 3.51x | 12.4x | 3.31% | 115B | |
| 17.59x | 0.2x | 12.85x | 0.74% | 61.3B | |
| 29.82x | 7.4x | 18.9x | 1.34% | 51.37B | |
| 36.25x | 3.48x | 11.93x | 2.09% | 51.24B | |
| 35.79x | 6.3x | 19.77x | -.--% | 33.69B | |
| 45.48x | 1.29x | 11.81x | 0.17% | 30.4B | |
| 40.36x | 7.07x | 25.37x | 0.26% | 24.36B | |
| 19.77x | 3.05x | 11.13x | 1.45% | 23.7B | |
| Average | 30.16x | 3.95x | 15.15x | 1.42% | 59.04B | |
| Weighted average by Cap. | 29.08x | 3.93x | 15.20x | 1.88% |
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
- CTEC Stock
- Valuation ConvaTec Group Plc
Select your edition
All financial news and data tailored to specific country editions
