Valuation Keller Group plc

Stocks

Real-time Estimate Cboe Europe 12:25:21 2026-10-29 EDT			5-day change	1st Jan Change
3,149.00 ^GBX	-0.41%		+3.00%	+89.44%

10-19	RBC Lifts Keller Group's PT, Keeps at Outperform	MT
10-19	WINNERS & LOSERS: France chaos hits 3i Group shares; Volex falls	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	712.4	582.2	640.4	1,048	1,153	2,154	-	-
Change	-	-18.28%	10.01%	63.62%	10.01%	86.85%	-	-
Enterprise Value (EV) ¹	905.7	881.1	877.7	1,175	1,182	2,210	2,106	2,003
Change	-	-2.72%	-0.38%	33.84%	0.59%	87.02%	-4.72%	-4.88%
P/E	11.1x	12.8x	7.3x	7.5x	8.38x	13.4x	12.6x	12x
PBR	1.61x	1.18x	1.24x	1.76x	1.83x	3.13x	2.66x	2.31x
PEG	-	-0.4x	0.1x	0.1x	3x	0.7x	2.03x	2.36x
Capitalization / Revenue	0.32x	0.2x	0.22x	0.35x	0.37x	0.64x	0.61x	0.59x
EV / Revenue	0.41x	0.3x	0.3x	0.39x	0.38x	0.66x	0.6x	0.55x
EV / EBITDA	4.76x	4.29x	2.99x	3.66x	3.61x	6.2x	5.68x	5.25x
EV / EBIT	9.76x	8.11x	4.85x	5.53x	5.42x	9.21x	8.43x	7.8x
EV / FCF	12.6x	-32.9x	8.51x	6.1x	6.72x	16.7x	14.7x	12.4x
FCF Yield	7.92%	-3.04%	11.8%	16.4%	14.9%	6%	6.78%	8.05%
Dividend per Share ²	0.359	0.377	0.452	0.497	0.704	0.8092	0.8775	0.9338
Rate of return	3.64%	4.71%	5.14%	3.43%	4.23%	2.56%	2.78%	2.95%
EPS ²	0.884	0.624	1.205	1.933	1.987	2.359	2.506	2.633
Distribution rate	40.6%	60.4%	37.5%	25.7%	35.4%	34.3%	35%	35.5%
Net sales ¹	2,224	2,945	2,966	2,987	3,087	3,367	3,522	3,630
EBITDA ¹	190.2	205.6	293.1	321.4	327.3	356.2	370.6	381.2
EBIT ¹	92.8	108.6	180.9	212.6	218.2	240	249.9	256.7
Net income ¹	63	46	89.4	142.3	142.7	158.8	165.4	176
Net Debt ¹	193.3	298.9	237.3	126.9	28.9	56	-48.27	-151.1
Reference price ²	9.85	8.00	8.80	14.50	16.66	31.62	31.62	31.62
Nbr of stocks (in thousands)	72,322	72,771	72,777	72,267	69,197	68,121	-	-
Announcement Date	3/8/22	3/7/23	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.($)
KELLER GROUP PLC	13.4x	0.66x	6.2x	2.56%	2.87B
QUANTA SERVICES, INC.	52.38x	2.43x	23.13x	0.07%	91.24B
VINCI	12.03x	1.03x	5.66x	4.85%	66.89B
LARSEN & TOUBRO LIMITED	25.33x	1.95x	19.66x	1.15%	54.96B
COMFORT SYSTEMS USA, INC.	26.47x	3.25x	18.01x	0.25%	47B
FERROVIAL N.V.	50.03x	4.01x	25.36x	2.16%	39.35B
HOCHTIEF AG	26.14x	0.65x	10.71x	2.38%	31.75B
EMCOR GROUP, INC.	20.33x	1.42x	13.1x	0.23%	29.93B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.69x	0.41x	6.45x	2.83%	27.02B
Average	25.31x	1.61x	13.50x	2.18%	41.94B
Weighted average by Cap.	29.57x	1.89x	15.56x	1.93%