|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,890.00 GBX | -0.89% |
|
+5.88% | -7.98% |
| 07-15 | European stocks mixed but Richemont boosts luxury | AN |
| 07-15 | FTSE 100 Down as OECD Expects UK Economic Activity to Slow | MT |
Company Valuation: ICG plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,105 | 3,488 | 5,884 | 5,602 | 4,316 | 5,202 | - | - |
| Change | - | -31.67% | 68.69% | -4.78% | -22.97% | 20.55% | - | - |
| Enterprise Value (EV) 1 | 5,998 | 4,476 | 6,758 | 6,231 | 4,428 | 5,127 | 5,470 | 4,515 |
| Change | - | -25.38% | 50.98% | -7.79% | -28.93% | 15.79% | 6.68% | -17.45% |
| P/E | 9.86x | 12.5x | 12.7x | 12.7x | 9.27x | 10.6x | 9.8x | 8.61x |
| PBR | 2.57x | 1.75x | 2.56x | 2.27x | 1.78x | 1.9x | 1.71x | 1.52x |
| PEG | - | -0.3x | 0.2x | -2.48x | 1.41x | 1.15x | 1.27x | 0.6x |
| Capitalization / Revenue | 5.2x | 5.46x | 6.2x | 5.77x | 4.17x | 5.07x | 4.62x | 4.2x |
| EV / Revenue | 6.11x | 7.01x | 7.12x | 6.42x | 4.27x | 5x | 4.86x | 3.65x |
| EV / EBITDA | 9.36x | 13.2x | 10.2x | 10.9x | 6.87x | 8.54x | 8.12x | 5.77x |
| EV / EBIT | 9.66x | 13.9x | 11.3x | 10.9x | 7.05x | 8.63x | 8.29x | 5.87x |
| EV / FCF | 25x | 14x | 27.4x | 46x | 5.24x | 11.2x | 10.9x | 6.8x |
| FCF Yield | 4% | 7.16% | 3.65% | 2.17% | 19.1% | 8.91% | 9.15% | 14.7% |
| Dividend per Share 2 | 0.76 | 0.775 | 0.79 | 0.83 | 0.87 | 0.9143 | 0.9608 | 1.023 |
| Rate of return | 4.26% | 6.37% | 3.85% | 4.25% | 5.72% | 4.84% | 5.08% | 5.42% |
| EPS 2 | 1.811 | 0.97 | 1.621 | 1.538 | 1.639 | 1.79 | 1.928 | 2.194 |
| Distribution rate | 42% | 79.9% | 48.7% | 54% | 53.1% | 51.1% | 49.8% | 46.6% |
| Net sales 1 | 982.1 | 638.3 | 949.6 | 970.9 | 1,036 | 1,025 | 1,126 | 1,238 |
| EBITDA 1 | 640.5 | 340.3 | 663.8 | 570.4 | 645 | 600.2 | 673.2 | 782.4 |
| EBIT 1 | 621 | 322.1 | 597.8 | 574.2 | 627.8 | 593.8 | 659.6 | 769.4 |
| Net income 1 | 526.8 | 280.6 | 473.4 | 451.2 | 478.4 | 522.4 | 581.3 | 657.8 |
| Net Debt 1 | 893.5 | 988 | 874 | 629 | 112.6 | -75 | 267.5 | -687 |
| Reference price 2 | 17.86 | 12.17 | 20.54 | 19.54 | 15.20 | 18.90 | 18.90 | 18.90 |
| Nbr of stocks (in thousands) | 285,897 | 286,598 | 286,444 | 286,703 | 283,921 | 275,256 | - | - |
| Announcement Date | 5/26/22 | 5/25/23 | 5/28/24 | 5/21/25 | 5/21/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.56x | 5x | 8.54x | 4.84% | 7B | |
| 19.86x | 5.56x | 11.93x | 2.14% | 166B | |
| 15.34x | 3.6x | - | 2.33% | 164B | |
| 17.17x | 7.55x | - | 1.46% | 107B | |
| 26.36x | 12.26x | 21.03x | 4.11% | 77.17B | |
| 13.83x | 5.31x | - | 1.92% | 50.51B | |
| 12.08x | 1.83x | 5.73x | 1.27% | 47.45B | |
| 4.83x | 4.85x | 4.89x | 3.66% | 34.84B | |
| 14.39x | 5.45x | 18.01x | 1.79% | 34.17B | |
| Average | 14.94x | 5.71x | 11.69x | 2.61% | 76.41B | |
| Weighted average by Cap. | 16.99x | 5.83x | 12.88x | 2.31% |
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
- ICP Stock
- Valuation ICG plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
