Valuation Kingfisher plc Euronext Paris

Stocks

End-of-day quote Euronext Paris Other stock markets			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

07-20	Stocks down as Burnham starts cabinet reshuffle	AN
07-16	Rotork bid lights up FTSE 250 as miners fall back	AN

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,816	5,376	4,116	4,382	5,714	4,965	-	-
Change	-	-21.13%	-23.43%	6.46%	30.4%	-13.12%	-	-
Enterprise Value (EV) ¹	8,388	7,650	6,232	6,397	7,592	6,847	6,775	6,692
Change	-	-8.8%	-18.53%	2.65%	18.68%	-9.81%	-1.06%	-1.22%
P/E	8.32x	11.9x	12.2x	24.9x	24.5x	12.3x	10.9x	9.87x
PBR	1.02x	0.83x	0.63x	0.71x	0.96x	0.81x	0.77x	0.71x
PEG	-	-0.3x	-0.5x	-0.6x	0.6x	0.2x	0.9x	1x
Capitalization / Revenue	0.52x	0.41x	0.32x	0.34x	0.44x	0.38x	0.37x	0.36x
EV / Revenue	0.64x	0.59x	0.48x	0.5x	0.59x	0.52x	0.51x	0.49x
EV / EBITDA	5.11x	5.25x	4.74x	4.98x	5.76x	5.05x	4.81x	4.6x
EV / EBIT	7.72x	8.79x	9.26x	10.2x	11.7x	10.1x	9.42x	8.89x
EV / FCF	21.8x	-191x	12.1x	12.5x	14.8x	15.2x	16x	15.3x
FCF Yield	4.59%	-0.52%	8.25%	7.99%	6.74%	6.59%	6.24%	6.52%
Dividend per Share ²	0.124	0.124	0.124	0.124	0.124	0.1248	0.1267	0.131
Rate of return	3.75%	4.44%	5.63%	5.04%	3.67%	4.17%	4.23%	4.37%
EPS ²	0.398	0.235	0.18	0.099	0.138	0.2444	0.2754	0.3033
Distribution rate	31.2%	52.8%	68.9%	125%	89.9%	51.1%	46%	43.2%
Net sales ¹	13,183	13,059	12,980	12,784	12,945	13,103	13,400	13,690
EBITDA ¹	1,643	1,456	1,314	1,284	1,318	1,357	1,407	1,456
EBIT ¹	1,086	870	673	628	651	680.5	719.2	753
Net income ¹	843	471	345	185	245	410	443.2	473.9
Net Debt ¹	1,572	2,274	2,116	2,015	1,878	1,883	1,810	1,728
Reference price ²	3.311	2.790	2.204	2.462	3.375	2.995	2.995	2.995
Nbr of stocks (in thousands)	2,058,554	1,926,827	1,867,659	1,779,957	1,693,185	1,657,636	-	-
Announcement Date	3/22/22	3/21/23	3/25/24	3/25/25	3/24/26	-	-	-

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.($)
THE HOME DEPOT, INC.	23.06x	2.25x	15.1x	2.79%	332B
LOWE'S COMPANIES, INC.	17.29x	1.64x	11.76x	2.36%	116B
MR D.I.Y. GROUP (M)	21.48x	2.77x	11.03x	5.08%	3.66B
CLAS OHLSON AB	18.81x	1.87x	11.3x	2.9%	2.64B
HOME PRODUCT CENTER	13.81x	1.49x	8.51x	6.02%	2.45B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	12.67x	-	-	-	1.92B
HORNBACH HOLDING AG & CO. KGAA	8.55x	0.39x	4.79x	3.1%	1.47B
PT DAYA INTIGUNA YASA TBK	17.96x	2.63x	8.35x	1.96%	1.3B
Average	16.70x	1.86x	10.12x	3.46%	57.74B
Weighted average by Cap.	21.42x	2.09x	14.11x	2.71%