|
End-of-day quote
Euronext Dublin
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 09-25 | Grafton completes GBP25 million share buyback | AN |
| 09-25 | Grafton Group Wraps Up GBP25 Million Share Repurchase Program | MT |
Company Valuation: Grafton Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,954 | 1,766 | 1,872 | 1,894 | 1,791 | 1,747 | - | - |
| Change | - | -40.21% | 6.01% | 1.15% | -5.43% | -2.44% | - | - |
| Enterprise Value (EV) 1 | 2,815 | 1,757 | 1,921 | 2,025 | 1,914 | 2,073 | 2,020 | 1,957 |
| Change | - | -37.58% | 9.35% | 5.41% | -5.48% | 8.28% | -2.52% | -3.13% |
| P/E | 8.66x | 8.84x | 13.1x | 15.8x | 13.3x | 14.4x | 13x | 11.6x |
| PBR | 1.72x | 1.06x | 1.18x | 1.21x | 1.1x | 1.09x | 1.06x | 1.01x |
| PEG | - | -0.2x | -0.6x | -1.3x | 0.9x | -1.89x | 1.2x | 1x |
| Capitalization / Revenue | 1.4x | 0.77x | 0.81x | 0.83x | 0.71x | 0.65x | 0.62x | 0.59x |
| EV / Revenue | 1.33x | 0.76x | 0.83x | 0.89x | 0.76x | 0.77x | 0.71x | 0.66x |
| EV / EBITDA | 7.54x | 4.61x | 6.16x | 6.94x | 6x | 6.2x | 5.69x | 5.16x |
| EV / EBIT | 9.78x | 6.15x | 9.35x | 11.4x | 10.1x | 10.9x | 9.65x | 8.51x |
| EV / FCF | 14.4x | 10.8x | 8.58x | 9.77x | 8.91x | 18x | 15.4x | 13.8x |
| FCF Yield | 6.94% | 9.22% | 11.7% | 10.2% | 11.2% | 5.56% | 6.48% | 7.23% |
| Dividend per Share 2 | 0.305 | 0.33 | 0.36 | 0.37 | 0.3775 | 0.3838 | 0.3961 | 0.41 |
| Rate of return | 2.47% | 4.18% | 3.95% | 3.86% | 4.03% | 4.11% | 4.24% | 4.39% |
| EPS 2 | 1.423 | 0.8918 | 0.696 | 0.6086 | 0.7023 | 0.6488 | 0.72 | 0.8027 |
| Distribution rate | 21.4% | 37% | 51.7% | 60.8% | 53.8% | 59.2% | 55% | 51.1% |
| Net sales 1 | 2,110 | 2,301 | 2,319 | 2,282 | 2,520 | 2,679 | 2,828 | 2,946 |
| EBITDA 1 | 373.4 | 381.2 | 311.8 | 292 | 319.2 | 334.3 | 354.8 | 379.1 |
| EBIT 1 | 287.7 | 285.9 | 205.5 | 177.5 | 190.2 | 190.7 | 209.4 | 229.9 |
| Net income 1 | 341.3 | 208.6 | 148.7 | 122 | 136.6 | 123.4 | 136.1 | 149.7 |
| Net Debt 1 | -139 | -8.916 | 49.26 | 131.7 | 123.4 | 325.5 | 273.2 | 210 |
| Reference price 2 | 12.330 | 7.886 | 9.111 | 9.597 | 9.360 | 9.335 | 9.335 | 9.335 |
| Nbr of stocks (in thousands) | 239,572 | 223,950 | 205,481 | 197,313 | 191,328 | 187,158 | - | - |
| Announcement Date | 2/24/22 | 3/2/23 | 3/7/24 | 3/6/25 | 3/5/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.29x | 1.46x | 13.96x | 1.63% | 43.13B | |
| 22.47x | 2.83x | 13.86x | 1.95% | 38.98B | |
| 11.22x | 0.89x | 5.79x | 3.55% | 36.26B | |
| 27.5x | 5.52x | 18.7x | 2.51% | 20.79B | |
| 23.8x | 2.02x | 14.6x | 0.62% | 20.68B | |
| 15.24x | 2.1x | 10.46x | 1.87% | 13.44B | |
| 17.73x | 2.95x | 12.13x | 1.39% | 13.11B | |
| -21.6x | 1.43x | 16.07x | 3.07% | 12.33B | |
| 20.84x | 3.28x | 10.85x | 0.62% | 9.76B | |
| Average | 15.28x | 2.50x | 12.94x | 1.91% | 23.16B | |
| Weighted average by Cap. | 17.25x | 2.29x | 12.70x | 2.05% |
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
- GFTU Stock
- GN5 Stock
- Valuation Grafton Group
Select your edition
All financial news and data tailored to specific country editions
