Valuation Just Group plc

Stocks

Market Closed - London S.E. 02:30:00 2026-04-01 EDT			5-day change	1st Jan Change
219.00 ^GBX	-.--%		-.--%	+1.39%

06-16	Just Group plc Announces Final Results of Tender Offer for £250,000,000 9.000% Guaranteed Subordinated Notes Due 2026	CI
06-08	Just Group plc Announces Tender Offer for £250,000,000 9.00% Guaranteed Subordinated Notes Due October 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	725.7	868.2	847.6	892.2	1,687	2,244
Change	-	19.64%	-2.37%	5.27%	89.06%	33%
Enterprise Value (EV) ¹	-1,042	-129.4	1,479	2,469	5,622	6,475
Change	-	87.58%	1,242.88%	66.94%	127.67%	15.17%
P/E	4.4x	-24.4x	-3.44x	7.67x	25x	-20.2x
PBR	0.29x	0.36x	0.39x	0.74x	1.35x	2.02x
PEG	-	0x	-0x	-0x	-0.6x	0x
Capitalization / Revenue	0.16x	0.34x	-0.51x	0.28x	0.79x	1.04x
EV / Revenue	-0.22x	-0.05x	-0.9x	0.79x	2.64x	2.99x
EV / EBITDA	-2.48x	-1.1x	-8.08x	1.54x	14.6x	49.8x
EV / EBIT	-2.49x	-1.12x	-8.01x	1.54x	14.7x	51x
EV / FCF	2.42x	0.12x	0.67x	-0.38x	-1.25x	-1.69x
FCF Yield	41.4%	834%	148%	-265%	-79.8%	-59.3%
Dividend per Share ²	-	0.01	0.0173	0.0208	0.025	0.0084
Rate of return	-	1.2%	2.12%	2.42%	1.54%	0.39%
EPS ²	0.1589	-0.0342	-0.237	0.112	0.065	-0.107
Distribution rate	-	-29.2%	-7.3%	18.6%	38.5%	-7.85%
Net sales ¹	4,645	2,538	-1,648	3,143	2,127	2,162
EBITDA ¹	419.8	117.9	-183.1	1,604	385	130
EBIT ¹	418	115.7	-184.7	1,602	382	127
Net income ¹	193.6	-15	-231.1	129	80	-99
Net Debt ¹	-1,768	-997.6	631.5	1,577	3,935	4,231
Reference price ²	0.699	0.836	0.816	0.859	1.624	2.160
Nbr of stocks (in thousands)	1,038,129	1,038,497	1,038,703	1,038,703	1,038,703	1,038,703
Announcement Date	3/16/21	3/10/22	3/1/23	3/26/24	3/7/25	2/27/26

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.($)
JUST GROUP PLC	-	-	-	-	3.1B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.76x	4.93x	-	5.09%	142B
AXA	10.47x	0.86x	-	5.77%	102B
AIA GROUP LIMITED	12.95x	-	-	2.8%	99.85B
GENERALI	14.02x	1.05x	1.06x	4.11%	77.31B
MANULIFE FINANCIAL CORPORATION	14.38x	-	-	3.23%	71.84B
METLIFE, INC.	12.59x	-	-	2.43%	61.27B
AFLAC INCORPORATED	16.54x	3.11x	-	2.09%	58.78B
GREAT-WEST LIFECO INC.	17.15x	-	-	2.98%	58.46B
CATHAY FINANCIAL HOLDING CO., LTD.	11.89x	-	-	4.62%	50.34B
Average	12.97x	2.49x	1.06x	3.68%	72.5B
Weighted average by Cap.	12.16x	2.77x	1.06x	3.91%