|
Market Closed -
London S.E.
11:35:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 177.20 GBX | +0.57% |
|
+9.38% | -2.74% |
| 09-25 | HSBC raises BP and UBS raises Glencore to buy | AN |
| 09-07 | Grainger expects growth to continue in build to rent sector | AN |
Company Valuation: Grainger plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,258 | 1,694 | 1,720 | 1,808 | 1,432 | 1,310 | - | - |
| Change | - | -24.97% | 1.56% | 5.11% | -20.81% | -8.54% | - | - |
| Enterprise Value (EV) 1 | 3,290 | 2,956 | 3,136 | 3,261 | 2,895 | 2,773 | 2,693 | 2,598 |
| Change | - | -10.14% | 6.1% | 3.98% | -11.23% | -4.23% | -2.87% | -3.52% |
| P/E | 18.9x | 7.42x | 66.7x | 58.5x | 7.11x | 13.2x | 10.8x | 9.03x |
| PBR | 1.19x | 0.87x | 0.9x | 0.96x | 0.7x | 0.65x | 0.64x | 0.62x |
| PEG | - | 0.1x | -0.8x | 2.9x | 0x | -0.3x | 0.5x | 0.5x |
| Capitalization / Revenue | 32x | 19.6x | 17.8x | 16.4x | 11.6x | 9.69x | 9.25x | 8.84x |
| EV / Revenue | 46.6x | 34.3x | 32.5x | 29.6x | 23.4x | 20.5x | 19x | 17.5x |
| EV / EBITDA | 27.3x | 22.9x | 24.1x | 24.8x | 21.4x | 20.2x | 20.2x | 19.4x |
| EV / EBIT | 27.6x | 23.1x | 24.3x | 25.1x | 21.6x | 20x | 19.4x | 18.7x |
| EV / FCF | 19.9x | 26.6x | 17.6x | -25.3x | 49.5x | 42.3x | 39.6x | 23x |
| FCF Yield | 5.02% | 3.76% | 5.69% | -3.95% | 2.02% | 2.37% | 2.52% | 4.34% |
| Dividend per Share 2 | 0.0515 | 0.0597 | 0.0665 | 0.0755 | 0.0831 | 0.0864 | 0.0891 | 0.0918 |
| Rate of return | 1.69% | 2.6% | 2.85% | 3.08% | 4.28% | 4.87% | 5.03% | 5.18% |
| EPS 2 | 0.161 | 0.309 | 0.035 | 0.042 | 0.273 | 0.134 | 0.1638 | 0.1962 |
| Distribution rate | 32% | 19.3% | 190% | 180% | 30.4% | 64.4% | 54.4% | 46.8% |
| Net sales 1 | 70.6 | 86.3 | 96.5 | 110.1 | 123.6 | 135.2 | 141.6 | 148.2 |
| EBITDA 1 | 120.3 | 129.1 | 130.4 | 131.6 | 135.6 | 137.1 | 133.5 | 133.6 |
| EBIT 1 | 119.1 | 128.2 | 129.3 | 130.1 | 133.9 | 138.7 | 139 | 139.1 |
| Net income 1 | 109.5 | 229.4 | 25.6 | 31.2 | 202.6 | -13.18 | 149.6 | 150.4 |
| Net Debt 1 | 1,032 | 1,262 | 1,416 | 1,453 | 1,463 | 1,463 | 1,383 | 1,288 |
| Reference price 2 | 3.050 | 2.294 | 2.336 | 2.455 | 1.940 | 1.772 | 1.772 | 1.772 |
| Nbr of stocks (in thousands) | 740,249 | 738,471 | 736,508 | 736,611 | 738,198 | 739,191 | - | - |
| Announcement Date | 11/18/21 | 11/17/22 | 11/22/23 | 11/21/24 | 11/20/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.22x | 20.5x | 20.23x | 4.87% | 1.75B | |
| 58.12x | - | - | - | 62.26B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.58B | |
| 8.48x | 1.49x | 8.31x | 4.17% | 28.22B | |
| 18.13x | 3.98x | 16.02x | 1.35% | 27.97B | |
| 5.67x | 0.75x | 1.55x | 9.12% | 27.58B | |
| 13.88x | 3.09x | 14.79x | 2.52% | 25.59B | |
| 9.88x | 1.93x | 7.95x | 4.25% | 19.85B | |
| 8.18x | 2.92x | 6.81x | -.--% | 19.35B | |
| 7.52x | 0.83x | 3.03x | 2.97% | 19.24B | |
| Average | 15.56x | 4.43x | 9.99x | 3.68% | 27.14B | |
| Weighted average by Cap. | 21.72x | 2.74x | 9.24x | 3.7% |
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
- GRI Stock
- Valuation Grainger plc
Select your edition
All financial news and data tailored to specific country editions
