Valuation Greencore Group plc

Stocks

Market Closed - London S.E. 11:35:22 2026-10-02 EDT			5-day change	1st Jan Change
244.40 ^GBX	-1.85%		-1.37%	-3.78%

07-29	New UK PM Burnham urged to put food on a par with defence and energy	RE
07-29	Deutsche Bank cuts Diageo and Luceco	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	745.8	393	355.9	796.7	972.6	1,938	-	-
Change	-	-47.31%	-9.44%	123.89%	22.08%	99.29%	-	-
Enterprise Value (EV) ¹	988.5	621	554.9	989.7	1,099	2,798	2,689	2,535
Change	-	-37.18%	-10.65%	78.37%	10.99%	154.68%	-3.88%	-5.73%
P/E	28.4x	12.5x	10.3x	17.9x	17x	86x	17.6x	12.5x
PBR	1.72x	0.85x	0.8x	1.84x	1.97x	1.13x	1.22x	1.15x
PEG	-	0.6x	0.6x	0.4x	0.6x	-1.1x	0x	0.3x
Capitalization / Revenue	0.56x	0.23x	0.19x	0.44x	0.5x	0.57x	0.47x	0.46x
EV / Revenue	0.75x	0.36x	0.29x	0.55x	0.56x	0.83x	0.66x	0.6x
EV / EBITDA	10.3x	4.89x	4.18x	6.44x	6.06x	8.16x	6.14x	5.5x
EV / EBIT	25.3x	8.6x	7.27x	10.2x	8.74x	11.7x	8.67x	7.48x
EV / FCF	15.1x	14x	8.81x	12.4x	8.99x	21.8x	12.9x	10.9x
FCF Yield	6.64%	7.13%	11.4%	8.04%	11.1%	4.58%	7.73%	9.16%
Dividend per Share ²	-	-	-	0.02	0.026	0.03	0.0402	0.0534
Rate of return	-	-	-	1.11%	1.16%	1.23%	1.65%	2.19%
EPS ²	0.05	0.061	0.072	0.101	0.132	0.0284	0.1392	0.1951
Distribution rate	-	-	-	19.8%	19.7%	106%	28.9%	27.4%
Net sales ¹	1,325	1,740	1,914	1,807	1,947	3,379	4,093	4,223
EBITDA ¹	95.7	126.9	132.8	153.7	181.2	343	437.7	460.7
EBIT ¹	39	72.2	76.3	97.5	125.7	238.3	310.2	339.1
Net income ¹	25.4	32.3	35.9	46.3	57.6	19.99	96.28	158.4
Net Debt ¹	242.7	228	199	193	125.9	859.3	750.9	596.8
Reference price ²	1.421	0.760	0.740	1.804	2.245	2.444	2.444	2.444
Nbr of stocks (in thousands)	524,871	516,733	480,577	441,650	433,249	793,134	-	-
Announcement Date	11/30/21	11/29/22	11/28/23	12/3/24	11/18/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GREENCORE GROUP PLC	85.97x	0.83x	8.16x	1.23%	2.56B
NESTLÉ S.A.	19.66x	2.7x	13.49x	4.2%	232B
MONDELEZ INTERNATIONAL, INC.	18.1x	2.36x	14.09x	3.54%	74.27B
DANONE	15.92x	1.67x	9.48x	3.97%	42.8B
ARCHER-DANIELS-MIDLAND COMPANY	14.9x	0.53x	9.56x	2.59%	38.77B
THE HERSHEY COMPANY	19.39x	2.97x	12.07x	3.6%	32.19B
AJINOMOTO CO., INC.	35.68x	3.08x	17.97x	1.04%	31.54B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.69x	3.35%	28.38B
KRAFT HEINZ	-7.82x	1.76x	8.76x	7.23%	26.31B
Average	25.20x	2.35x	12.25x	3.42%	56.53B
Weighted average by Cap.	18.94x	2.52x	13.04x	3.82%