|
Market Closed -
Euronext Dublin
12:55:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 96.95 EUR | -1.57% |
|
+2.59% | +24.29% |
| 10-27 | Berenberg Maintains Kerry Group's Buy Rating After 'Strong' Q3 Results; Price Target Up | MT |
| 10-26 | IG price target cut; LSEG, IHG targets raised | AN |
Company Valuation: Kerry Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 20,028 | 14,909 | 13,827 | 15,786 | 12,566 | 15,389 | - | - |
| Change | - | -25.56% | -7.26% | 14.16% | -20.4% | 22.47% | - | - |
| Enterprise Value (EV) 1 | 22,152 | 17,127 | 15,432 | 17,712 | 14,810 | 17,378 | 17,002 | 16,526 |
| Change | - | -22.69% | -9.9% | 14.77% | -16.38% | 17.34% | -2.16% | -2.8% |
| P/E | 26.4x | 24.7x | 19.2x | 22x | 19.5x | 21.5x | 18.8x | 16.6x |
| PBR | 3.57x | 2.4x | 2.12x | 2.39x | 2.11x | 2.52x | 2.34x | 2.16x |
| PEG | - | -1.2x | 1x | 6.39x | -3.37x | 1.7x | 1.3x | 1.3x |
| Capitalization / Revenue | 2.72x | 1.7x | 1.72x | 1.98x | 1.86x | 2.25x | 2.13x | 2.04x |
| EV / Revenue | 3.01x | 1.95x | 1.92x | 2.22x | 2.19x | 2.54x | 2.35x | 2.19x |
| EV / EBITDA | 20.6x | 14.1x | 13.2x | 14.2x | 12.3x | 13.8x | 12.5x | 11.2x |
| EV / EBIT | 27.9x | 18.8x | 17.8x | 19.1x | 16.5x | 18.3x | 16.2x | 14.3x |
| EV / FCF | 61.9x | 26.7x | 20.4x | 25.9x | 30x | 25.1x | 20.5x | 19x |
| FCF Yield | 1.61% | 3.74% | 4.9% | 3.86% | 3.33% | 3.99% | 4.87% | 5.27% |
| Dividend per Share 2 | 0.952 | 1.048 | 1.154 | 1.271 | 1.4 | 1.525 | 1.69 | 1.863 |
| Rate of return | 0.84% | 1.24% | 1.47% | 1.36% | 1.79% | 1.57% | 1.74% | 1.92% |
| EPS 2 | 4.296 | 3.413 | 4.097 | 4.238 | 3.993 | 4.503 | 5.151 | 5.831 |
| Distribution rate | 22.2% | 30.7% | 28.2% | 30% | 35.1% | 33.9% | 32.8% | 32% |
| Net sales 1 | 7,351 | 8,772 | 8,020 | 7,981 | 6,758 | 6,848 | 7,231 | 7,561 |
| EBITDA 1 | 1,077 | 1,216 | 1,165 | 1,251 | 1,208 | 1,262 | 1,365 | 1,472 |
| EBIT 1 | 794.7 | 911.8 | 866 | 928.2 | 899.1 | 952 | 1,050 | 1,154 |
| Net income 1 | 763 | 606.4 | 728.3 | 734.4 | 658.8 | 725.6 | 811.7 | 916.3 |
| Net Debt 1 | 2,124 | 2,217 | 1,604 | 1,926 | 2,244 | 1,989 | 1,613 | 1,136 |
| Reference price 2 | 113.25 | 84.24 | 78.66 | 93.25 | 78.00 | 96.95 | 96.95 | 96.95 |
| Nbr of stocks (in thousands) | 176,845 | 176,985 | 175,788 | 169,284 | 161,097 | 158,734 | - | - |
| Announcement Date | 2/16/22 | 2/16/23 | 2/15/24 | 2/18/25 | 2/17/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.87x | 2.57x | 13.96x | 1.55% | 17.42B | |
| 21.75x | 2.94x | 14.46x | 3.77% | 258B | |
| 19.4x | 2.49x | 14.84x | 3.3% | 79.58B | |
| 16.55x | 1.72x | 9.76x | 3.79% | 44.17B | |
| 14.46x | 0.52x | 9.3x | 2.67% | 37.69B | |
| 19.94x | 3.05x | 12.39x | 3.51% | 33.05B | |
| 34.98x | 3.03x | 17.65x | 1.06% | 30.9B | |
| 26.02x | 5.48x | 17.46x | 3.22% | 29.65B | |
| -8.48x | 1.85x | 9.24x | 6.67% | 28.53B | |
| 18x | 1.72x | 12.18x | 4.74% | 27.4B | |
| Average | 18.45x | 2.54x | 13.12x | 3.43% | 58.68B | |
| Weighted average by Cap. | 19.74x | 2.65x | 13.66x | 3.57% |
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
- KRZ Stock
- Valuation Kerry Group plc
Select your edition
All financial news and data tailored to specific country editions
