|
Market Closed -
London S.E.
11:35:26 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 993.20 GBX | +0.26% |
|
+0.02% | +6.11% |
| 10-08 | Grafton Chair Ian Tyler intends to step down | AN |
| 10-08 | Grafton says Ian Tyler plans to step down as chairman | RE |
Company Valuation: Grafton Group plc
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 | 1,859 | - | - |
| Change | - | -40.21% | 6.01% | 1.15% | -5.43% | 3.8% | - | - |
| Enterprise Value (EV) 1 | 2,815 | 1,757 | 1,921 | 2,025 | 1,914 | 2,181 | 2,128 | 2,062 |
| Change | - | -37.58% | 9.35% | 5.41% | -5.48% | 13.96% | -2.43% | -3.11% |
| P/E | 8.66x | 8.84x | 13.1x | 15.8x | 13.3x | 15.3x | 13.8x | 12.5x |
| PBR | 1.72x | 1.06x | 1.18x | 1.21x | 1.1x | 1.15x | 1.12x | 1.08x |
| PEG | - | -0.2x | -0.6x | -1.3x | 0.9x | -2.01x | 1.3x | 1.2x |
| Capitalization / Revenue | 1.4x | 0.77x | 0.81x | 0.83x | 0.71x | 0.69x | 0.66x | 0.63x |
| EV / Revenue | 1.33x | 0.76x | 0.83x | 0.89x | 0.76x | 0.82x | 0.75x | 0.7x |
| EV / EBITDA | 7.54x | 4.61x | 6.16x | 6.94x | 6x | 6.5x | 5.98x | 5.43x |
| EV / EBIT | 9.78x | 6.15x | 9.35x | 11.4x | 10.1x | 11.4x | 10.2x | 8.97x |
| EV / FCF | 14.4x | 10.8x | 8.58x | 9.77x | 8.91x | 20.3x | 15.9x | 14.3x |
| FCF Yield | 6.94% | 9.22% | 11.7% | 10.2% | 11.2% | 4.93% | 6.28% | 6.99% |
| Dividend per Share 2 | 0.305 | 0.33 | 0.36 | 0.37 | 0.3775 | 0.3845 | 0.3961 | 0.408 |
| Rate of return | 2.47% | 4.18% | 3.95% | 3.86% | 4.03% | 3.87% | 3.99% | 4.11% |
| EPS 2 | 1.423 | 0.8918 | 0.696 | 0.6086 | 0.7023 | 0.6488 | 0.72 | 0.7924 |
| Distribution rate | 21.4% | 37% | 51.7% | 60.8% | 53.8% | 59.3% | 55% | 51.5% |
| Net sales 1 | 2,110 | 2,301 | 2,319 | 2,282 | 2,520 | 2,676 | 2,830 | 2,944 |
| EBITDA 1 | 373.4 | 381.2 | 311.8 | 292 | 319.2 | 335.5 | 355.9 | 379.9 |
| EBIT 1 | 287.7 | 285.9 | 205.5 | 177.5 | 190.2 | 190.7 | 209.5 | 230 |
| Net income 1 | 341.3 | 208.6 | 148.7 | 122 | 136.6 | 122.2 | 135.8 | 149.5 |
| Net Debt 1 | -139 | -8.916 | 49.26 | 131.7 | 123.4 | 322.5 | 269.6 | 203.3 |
| Reference price 2 | 12.330 | 7.886 | 9.111 | 9.597 | 9.360 | 9.932 | 9.932 | 9.932 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.44x | 1.5x | 14.36x | 1.6% | 43.89B | |
| 23.52x | 2.95x | 14.44x | 1.86% | 41.34B | |
| 11.42x | 0.91x | 5.91x | 3.51% | 36.66B | |
| 29x | 5.81x | 19.7x | 2.38% | 22.13B | |
| 20.75x | 1.78x | 12.91x | 0.7% | 17.97B | |
| 17.02x | 2.3x | 11.47x | 1.68% | 14.93B | |
| 18.58x | 3.05x | 12.59x | 1.34% | 13.67B | |
| -16.55x | 1.36x | 15.98x | 3.47% | 10.9B | |
| 20.99x | 3.3x | 10.9x | 0.61% | 9.83B | |
| Average | 16.13x | 2.55x | 13.14x | 1.91% | 23.48B | |
| Weighted average by Cap. | 18.16x | 2.39x | 12.95x | 2.03% |
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
- Valuation Grafton Group plc
Select your edition
All financial news and data tailored to specific country editions
