Valuation James Halstead plc Börse Stuttgart

Stocks

Delayed Börse Stuttgart 05:03:00 2026-09-22 EDT			5-day change	1st Jan Change
1.460 ^EUR	+1.39%		+3.55%	-2.67%

09-14	Winter is coming: airBaltic debt woes herald tough season ahead for smaller airlines	RE
07-22	James Halstead expects lower annual profit after hit from Iran war	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,082	846	879.4	760.6	664.8	530.5	-	-
Change	-	-21.84%	3.94%	-13.5%	-12.6%	-20.2%	-	-
Enterprise Value (EV) ¹	999.4	794	816.1	686.4	596.4	460.5	459.5	459.7
Change	-	-20.55%	2.78%	-15.9%	-13.11%	-22.79%	-0.21%	0.04%
P/E	-	-	-	-	16.4x	14.6x	13.6x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-1.4x	1.69x	-
Capitalization / Revenue	4.06x	2.9x	2.9x	2.77x	2.54x	2.06x	2.01x	1.91x
EV / Revenue	3.75x	2.72x	2.69x	2.5x	2.28x	1.79x	1.74x	1.65x
EV / EBITDA	18.1x	14.2x	14.8x	11.8x	10.5x	8.57x	7.82x	7.3x
EV / EBIT	19.3x	15.2x	15.8x	12.7x	11.3x	9.97x	9x	8.27x
EV / FCF	18.8x	242x	17.6x	14.9x	18.7x	9.63x	10.6x	11.2x
FCF Yield	5.31%	0.41%	5.69%	6.7%	5.34%	10.4%	9.47%	8.89%
Dividend per Share ²	0.0762	0.0775	0.08	0.085	0.088	0.0911	0.0945	0.0939
Rate of return	2.93%	3.82%	3.79%	4.66%	5.52%	7.15%	7.42%	7.37%
EPS ²	-	-	-	-	0.097	0.087	0.094	-
Distribution rate	-	-	-	-	90.7%	105%	101%	-
Net sales ¹	266.4	291.9	303.6	274.9	262	257.4	264.5	277.8
EBITDA ¹	55.31	56.05	55.07	58	56.81	53.74	58.78	62.98
EBIT ¹	51.77	52.26	51.61	53.91	52.82	46.18	51.07	55.56
Net income ¹	-	-	-	-	40.61	36.3	39	-
Net Debt ¹	-83.06	-51.94	-63.22	-74.28	-68.37	-70.04	-71.03	-70.83
Reference price ²	2.600	2.030	2.110	1.825	1.595	1.274	1.274	1.274
Nbr of stocks (in thousands)	416,320	416,744	416,754	416,786	416,786	416,411	-	-
Announcement Date	10/4/21	10/3/22	10/2/23	10/1/24	10/1/25	-	-	-

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.($)
ASSA ABLOY AB	22.61x	2.85x	13.94x	1.94%	40.06B
SAINT-GOBAIN	11.82x	0.93x	6.03x	3.36%	39.33B
MASCO CORPORATION	15.08x	2.08x	10.39x	1.89%	13.3B
CARLISLE COMPANIES INCORPORATED	17.02x	2.85x	11.72x	1.45%	12.59B
QXO, INC.	-22.18x	1.45x	16.3x	2.99%	12.66B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.39x	4.16x	15.14x	0.97%	7.66B
AGC INC.	14.94x	0.75x	4.97x	3.72%	7.62B
SIMPSON MANUFACTURING CO., INC.	18.85x	2.84x	11.58x	0.68%	7.12B
ARMSTRONG WORLD INDUSTRIES, INC.	19.96x	4.02x	11.71x	0.86%	6.84B
Average	13.94x	2.44x	11.31x	1.99%	16.35B
Weighted average by Cap.	14.26x	2.16x	10.90x	2.29%