|
Market Closed -
London S.E.
11:28:00 2026-09-30 EDT
|
After hours 12:00:00 | |||
| 101.75 EUR | +1.07% |
|
102.65 | +0.88% |
| 09-11 | Fitch Maintains Rating on Kingspan After BMC Manufacturing Purchase | MT |
| 09-09 | Kingspan Group Kept at Buy as Berenberg Notes 'Impressive' Organic Growth in H1 | MT |
Company Valuation: Kingspan Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,042 | 9,191 | 14,272 | 12,818 | 13,403 | 18,373 | - | - |
| Change | - | -51.73% | 55.28% | -10.19% | 4.56% | 37.09% | - | - |
| Enterprise Value (EV) 1 | 19,956 | 10,730 | 15,252 | 14,391 | 15,286 | 20,575 | 20,099 | 19,481 |
| Change | - | -46.23% | 42.14% | -5.65% | 6.22% | 34.6% | -2.31% | -3.08% |
| P/E | 34.7x | 15.5x | 22.4x | 19.4x | 20.2x | 23.7x | 19.2x | 16.7x |
| PBR | 6.64x | 2.79x | 3.64x | 2.82x | 3.02x | 3.6x | 3.09x | 2.68x |
| PEG | - | 1.97x | 3.23x | 5.34x | 14.35x | 1.4x | 0.8x | 1.1x |
| Capitalization / Revenue | 2.93x | 1.1x | 1.76x | 1.49x | 1.46x | 1.79x | 1.58x | 1.44x |
| EV / Revenue | 3.07x | 1.29x | 1.89x | 1.67x | 1.66x | 2.01x | 1.72x | 1.53x |
| EV / EBITDA | 22.3x | 10.8x | 14.3x | 12.6x | 12.5x | 14.5x | 11.8x | 10.3x |
| EV / EBIT | 27.5x | 13.7x | 18.3x | 16.7x | 16.9x | 19x | 15x | 12.8x |
| EV / FCF | 124x | 25.4x | 16.5x | 28.3x | 35.6x | 33.2x | 23.9x | 18.9x |
| FCF Yield | 0.8% | 3.94% | 6.06% | 3.54% | 2.81% | 3.01% | 4.19% | 5.28% |
| Dividend per Share 2 | 0.459 | 0.494 | 0.529 | 0.518 | 0.525 | 0.6339 | 0.7754 | 0.8983 |
| Rate of return | 0.44% | 0.98% | 0.67% | 0.74% | 0.71% | 0.62% | 0.76% | 0.88% |
| EPS 2 | 3.03 | 3.269 | 3.496 | 3.623 | 3.674 | 4.315 | 5.33 | 6.138 |
| Distribution rate | 15.1% | 15.1% | 15.1% | 14.3% | 14.3% | 14.7% | 14.5% | 14.6% |
| Net sales 1 | 6,497 | 8,341 | 8,091 | 8,608 | 9,199 | 10,238 | 11,665 | 12,733 |
| EBITDA 1 | 893 | 998 | 1,068 | 1,140 | 1,220 | 1,414 | 1,701 | 1,896 |
| EBIT 1 | 725.3 | 784.3 | 835.2 | 862.1 | 903.5 | 1,082 | 1,343 | 1,519 |
| Net income 1 | 554.1 | 598 | 640.3 | 665.5 | 671.2 | 788.3 | 987 | 1,141 |
| Net Debt 1 | 914.1 | 1,539 | 979.5 | 1,573 | 1,884 | 2,202 | 1,726 | 1,108 |
| Reference price 2 | 105.00 | 50.58 | 78.40 | 70.45 | 74.15 | 102.30 | 102.30 | 102.30 |
| Nbr of stocks (in thousands) | 181,352 | 181,720 | 182,046 | 181,940 | 180,750 | 179,601 | - | - |
| Announcement Date | 2/18/22 | 2/17/23 | 2/16/24 | 2/21/25 | 2/20/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.38x | 1.46x | 14.01x | 1.62% | 43.31B | |
| 22.63x | 2.85x | 13.95x | 1.94% | 39.37B | |
| 11.77x | 0.93x | 6.01x | 3.38% | 38.69B | |
| 28.4x | 5.68x | 19.27x | 2.43% | 21.35B | |
| 23.69x | 2.01x | 14.55x | 0.62% | 20.82B | |
| 15.22x | 2.1x | 10.48x | 1.87% | 13.43B | |
| 17.44x | 2.91x | 11.96x | 1.42% | 12.9B | |
| -21.13x | 1.41x | 15.84x | 3.14% | 12.06B | |
| 20.68x | 3.26x | 10.78x | 0.62% | 9.69B | |
| Average | 15.46x | 2.51x | 12.98x | 1.89% | 23.51B | |
| Weighted average by Cap. | 17.50x | 2.31x | 12.73x | 2.03% |
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
- KRX Stock
- KGP Stock
- Valuation Kingspan Group plc
Select your edition
All financial news and data tailored to specific country editions
