|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 825.00 GBX | -0.72% |
|
+0.43% | -0.90% |
| 08-10 | Howden Joinery Kicks Off Second Share Buyback of Up to GBP50 Million | MT |
| 08-03 | Housebuilders rally as oil prices fall | AN |
Company Valuation: Howden Joinery Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,311 | 3,160 | 4,557 | 4,343 | 4,479 | 4,550 | - | - |
| Change | - | -40.51% | 44.24% | -4.7% | 3.14% | 1.57% | - | - |
| Enterprise Value (EV) 1 | 5,387 | 3,517 | 4,959 | 4,680 | 4,840 | 5,196 | 5,131 | 5,032 |
| Change | - | -34.72% | 41% | -5.62% | 3.41% | 7.36% | -1.26% | -1.92% |
| P/E | 16.9x | 8.67x | 17.9x | 17.4x | 17x | 16.3x | 14.7x | 13.3x |
| PBR | 5.35x | 3.71x | 4.66x | 3.84x | 3.8x | 3.43x | 3.06x | 2.7x |
| PEG | - | 0.4x | -0.6x | -8.95x | 2.14x | 4.01x | 1.4x | 1.3x |
| Capitalization / Revenue | 2.54x | 1.36x | 1.97x | 1.87x | 1.85x | 1.76x | 1.62x | 1.53x |
| EV / Revenue | 2.57x | 1.52x | 2.15x | 2.02x | 2x | 2.01x | 1.83x | 1.69x |
| EV / EBITDA | 10.4x | 6.51x | 10.3x | 9.49x | 9.2x | 9.18x | 8.17x | 7.51x |
| EV / EBIT | 13.4x | 8.47x | 14.6x | 13.8x | 13.6x | 13.4x | 11.8x | 10.7x |
| EV / FCF | 15.3x | 13.8x | 19.6x | 16.8x | 14.7x | 20.1x | 18.1x | 16.1x |
| FCF Yield | 6.52% | 7.24% | 5.11% | 5.94% | 6.8% | 4.98% | 5.54% | 6.22% |
| Dividend per Share 2 | 0.195 | 0.206 | 0.21 | 0.212 | 0.219 | 0.2262 | 0.241 | 0.2605 |
| Rate of return | 2.17% | 3.62% | 2.53% | 2.68% | 2.64% | 2.72% | 2.9% | 3.13% |
| EPS 2 | 0.53 | 0.656 | 0.463 | 0.454 | 0.49 | 0.5099 | 0.5642 | 0.6225 |
| Distribution rate | 36.8% | 31.4% | 45.4% | 46.7% | 44.7% | 44.4% | 42.7% | 41.8% |
| Net sales 1 | 2,094 | 2,319 | 2,311 | 2,322 | 2,418 | 2,585 | 2,808 | 2,971 |
| EBITDA 1 | 517.1 | 540 | 481.1 | 493.3 | 526.1 | 566.1 | 627.9 | 670.3 |
| EBIT 1 | 401.7 | 415.2 | 340.2 | 339.2 | 355.3 | 386.3 | 433.8 | 469.4 |
| Net income 1 | 314.5 | 374.2 | 254.6 | 249.3 | 267.7 | 274.8 | 305.8 | 332.6 |
| Net Debt 1 | 75.9 | 357.3 | 401.7 | 337.4 | 360.4 | 646.6 | 581 | 482.7 |
| Reference price 2 | 8.972 | 5.686 | 8.306 | 7.900 | 8.310 | 8.310 | 8.310 | 8.310 |
| Nbr of stocks (in thousands) | 592,006 | 555,678 | 548,673 | 549,747 | 539,038 | 547,475 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 3/11/24 | 2/27/25 | 2/26/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.3x | 2.01x | 9.18x | 2.72% | 6.15B | |
| 12.12x | - | - | 6.67% | 377M | |
| -32.71x | 1.02x | 7.73x | -.--% | 253M | |
| 9x | 0.73x | 6.41x | 5.58% | 113M | |
| Average | 1.18x | 1.26x | 7.77x | 3.74% | 1.72B | |
| Weighted average by Cap. | 14.15x | 1.95x | 9.07x | 2.88% |
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
- HWDN Stock
- Valuation Howden Joinery Group Plc
Select your edition
All financial news and data tailored to specific country editions
