Valuation Intertek Group plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:05 2026-07-01 EDT			5-day change	1st Jan Change
5,805.00 ^GBX	0.00%		+0.09%	+25.49%

07-01	Foreign bids help drive UK targeted M&A to new highs over $231 billion already in 2026	RE
06-22	Wall Street's Nerves of Steel

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,069	6,500	6,847	7,624	7,102	8,910	-	-
Change	-	-28.33%	5.35%	11.34%	-6.84%	25.47%	-	-
Enterprise Value (EV) ¹	10,094	7,560	7,766	8,423	8,421	10,124	10,033	9,931
Change	-	-25.11%	2.72%	8.47%	-0.02%	20.23%	-0.9%	-1.02%
P/E	31.6x	22.6x	23.2x	22.2x	21.4x	25.1x	22.9x	21.2x
PBR	8.42x	5.09x	5.18x	5.48x	6.79x	7.53x	7.02x	6.51x
PEG	-	80.41x	8.28x	1.4x	13.79x	3.51x	2.36x	2.64x
Capitalization / Revenue	3.25x	2.04x	2.06x	2.25x	2.07x	2.48x	2.36x	2.24x
EV / Revenue	3.62x	2.37x	2.33x	2.48x	2.45x	2.82x	2.66x	2.5x
EV / EBITDA	15.7x	10.8x	10.7x	11.2x	10.7x	12.1x	11.3x	10.5x
EV / EBIT	21.3x	14.5x	14.1x	14.3x	13.6x	15.4x	14.3x	13.2x
EV / FCF	26.2x	20.5x	21.9x	21.3x	25.8x	25.6x	22.6x	20.7x
FCF Yield	3.82%	4.87%	4.58%	4.69%	3.88%	3.91%	4.43%	4.82%
Dividend per Share ²	1.058	1.058	1.117	1.565	1.65	1.733	1.856	2.008
Rate of return	1.88%	2.62%	2.63%	3.31%	3.57%	2.99%	3.2%	3.46%
EPS ²	1.779	1.784	1.834	2.127	2.16	2.314	2.539	2.743
Distribution rate	59.5%	59.3%	60.9%	73.6%	76.4%	74.9%	73.1%	73.2%
Net sales ¹	2,786	3,193	3,329	3,393	3,432	3,587	3,776	3,977
EBITDA ¹	643.2	700.6	726.4	751.8	786.6	835.8	890.7	946.2
EBIT ¹	473.9	520.1	551.1	590.1	619.6	656.7	701.9	753.1
Net income ¹	288.1	288.8	297.4	345.4	343.5	368.2	403.8	436.5
Net Debt ¹	1,026	1,060	918.4	799.4	1,319	1,214	1,123	1,021
Reference price ²	56.30	40.34	42.46	47.28	46.26	58.05	58.05	58.05
Nbr of stocks (in thousands)	161,080	161,119	161,261	161,243	153,522	153,496	-	-
Announcement Date	3/1/22	2/28/23	3/5/24	3/4/25	3/3/26	-	-	-

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.($)
INTERTEK GROUP PLC	25.08x	2.82x	12.11x	2.99%	11.83B
CINTAS CORPORATION	34.79x	6.26x	22.58x	0.98%	69.71B
RB GLOBAL, INC.	40.18x	4.8x	15.67x	1.11%	21.06B
JACOBS SOLUTIONS INC.	29.09x	1.2x	12.14x	1.13%	14.72B
BUREAU VERITAS SA	18.76x	2.01x	9.96x	3.73%	13.5B
ALS LIMITED	26.09x	3.58x	13.8x	2.24%	8.07B
ISS A/S	13.99x	0.63x	8.97x	1.5%	6.5B
DKSH HOLDING AG	17.41x	0.37x	8.55x	4.2%	5.05B
UNIFIRST CORPORATION	38.61x	1.83x	13.98x	0.55%	4.82B
Average	27.11x	2.61x	13.09x	2.05%	17.25B
Weighted average by Cap.	31.08x	4.25x	17.01x	1.58%