|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,555.00 GBX | +1.65% |
|
+3.06% | +20.08% |
| 12:03pm | British Equities Gain Ahead of Key Economic Releases; Halma Stock Plummets | MT |
| 05:18am | WINNERS & LOSERS: Halma sinks; Wizz Air omits guide but revenue climbs | AN |
Company Valuation: Intertek Group plc
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 | 8,389 | - | - |
| Change | - | -28.33% | 5.35% | 11.34% | -6.84% | 18.12% | - | - |
| Enterprise Value (EV) 1 | 10,094 | 7,560 | 7,766 | 8,423 | 8,421 | 9,602 | 9,511 | 9,409 |
| Change | - | -25.11% | 2.72% | 8.47% | -0.02% | 14.03% | -0.95% | -1.07% |
| P/E Ratio | 31.6x | 22.6x | 23.2x | 22.2x | 21.4x | 23.6x | 21.5x | 19.9x |
| PBR | 8.42x | 5.09x | 5.18x | 5.48x | 6.79x | 7.09x | 6.61x | 6.13x |
| PEG | - | 80.41x | 8.28x | 1.4x | 13.79x | 3.3x | 2.22x | 2.48x |
| Capitalization / Revenue | 3.25x | 2.04x | 2.06x | 2.25x | 2.07x | 2.34x | 2.22x | 2.11x |
| EV / Revenue | 3.62x | 2.37x | 2.33x | 2.48x | 2.45x | 2.68x | 2.52x | 2.37x |
| EV / EBITDA | 15.7x | 10.8x | 10.7x | 11.2x | 10.7x | 11.5x | 10.7x | 9.94x |
| EV / EBIT | 21.3x | 14.5x | 14.1x | 14.3x | 13.6x | 14.6x | 13.6x | 12.5x |
| EV / FCF | 26.2x | 20.5x | 21.9x | 21.3x | 25.8x | 24.3x | 21.4x | 19.6x |
| FCF Yield | 3.82% | 4.87% | 4.58% | 4.69% | 3.88% | 4.12% | 4.67% | 5.09% |
| 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% | 3.17% | 3.4% | 3.67% |
| 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 | 54.65 | 54.65 | 54.65 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.61x | 2.68x | 11.49x | 3.17% | 11.24B | |
| 36.91x | 6.63x | 23.93x | 0.93% | 72.18B | |
| 36.63x | 4.38x | 14.31x | 1.23% | 19.68B | |
| 28.11x | 1.16x | 11.79x | 1.17% | 14.38B | |
| 17.54x | 1.9x | 9.42x | 3.96% | 12.88B | |
| 26.04x | 3.57x | 13.76x | 2.25% | 8.1B | |
| 13.59x | 0.62x | 8.81x | 1.59% | 6.34B | |
| 9.07x | 1.04x | 5.49x | 2.33% | 5.46B | |
| 17.44x | 0.38x | 8.67x | 4.17% | 5.11B | |
| 39.8x | 1.89x | 14.43x | 0.54% | 4.93B | |
| Average | 24.88x | 2.42x | 12.21x | 2.13% | 16.03B | |
| Weighted average by Cap. | 30.65x | 4.28x | 17.10x | 1.62% |
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
- ITRK Stock
- Valuation Intertek Group plc
Select your edition
All financial news and data tailored to specific country editions
