Valuation Macfarlane Group PLC

Stocks

Real-time Estimate Cboe Europe 10:10:04 2026-09-14 EDT			5-day change	1st Jan Change
78.45 ^GBX	-0.44%		-2.12%	+8.75%

09-09	Macfarlane Group Wraps Up GBP4 Million Share Repurchase Program	MT
09-01	Macfarlane Group PLC, H1 2026 Earnings Call, Sep 01, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	205.2	163.6	184.7	170.4	113	122.6	-	-
Change	-	-20.28%	12.94%	-7.74%	-33.69%	8.5%	-	-
Enterprise Value (EV) ¹	237.6	201.6	220.4	215.2	188	199.8	199.9	194.5
Change	-	-15.18%	9.33%	-2.34%	-12.65%	6.31%	0.03%	-2.7%
P/E	-	-	12.5x	11x	18.1x	15.5x	12.7x	11.1x
PBR	-	-	1.64x	1.39x	0.95x	1.02x	0.99x	0.94x
PEG	-	-	-	2.57x	-0.3x	0.6x	0.6x	0.8x
Capitalization / Revenue	0.72x	0.56x	0.66x	0.63x	0.38x	0.4x	0.39x	0.37x
EV / Revenue	0.83x	0.69x	0.79x	0.8x	0.62x	0.65x	0.63x	0.59x
EV / EBITDA	7.2x	5.91x	5.34x	5.64x	5.78x	5.9x	5.65x	5.3x
EV / EBIT	11.6x	8.04x	7.97x	7.85x	9.55x	9.52x	9.02x	8.32x
EV / FCF	16.6x	13.5x	7.01x	9.56x	9.3x	21.7x	18.1x	16.3x
FCF Yield	6.03%	7.39%	14.3%	10.5%	10.7%	4.6%	5.52%	6.15%
Dividend per Share ²	0.032	0.0342	0.0359	0.0366	0.0366	0.0369	0.0369	0.0372
Rate of return	2.46%	3.29%	3.07%	3.4%	5.08%	4.68%	4.68%	4.72%
EPS ²	-	-	0.0934	0.0974	0.0398	0.051	0.062	0.071
Distribution rate	-	-	38.4%	37.6%	92%	72.3%	59.5%	52.4%
Net sales ¹	285.7	290.4	280.7	270.4	300.8	308.3	318	327.6
EBITDA ¹	33.01	34.11	41.24	38.16	32.52	33.87	35.4	36.7
EBIT ¹	20.43	25.07	27.64	27.4	19.69	21	22.17	23.37
Net income ¹	-	15.64	14.97	15.53	6.316	10.25	11.4	12.4
Net Debt ¹	32.47	38.01	35.65	44.79	74.98	77.25	77.3	71.9
Reference price ²	1.3000	1.0400	1.1700	1.0750	0.7200	0.7880	0.7880	0.7880
Nbr of stocks (in thousands)	157,812	157,261	157,876	158,524	156,936	155,574	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/26/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MACFARLANE GROUP PLC	15.45x	0.65x	5.9x	4.68%	166M
BALL CORPORATION	17.09x	1.44x	9.99x	1.33%	15.86B
AVERY DENNISON CORPORATION	17.79x	1.74x	10.62x	2.34%	12.84B
CROWN HOLDINGS, INC.	15.16x	1.26x	8.2x	1.24%	12.11B
CCL INDUSTRIES INC.	18.22x	2.17x	10.29x	1.53%	11.54B
STORA ENSO OYJ	30.31x	1.13x	8.35x	2.69%	9.3B
GREIF, INC.	14.62x	-	-	2.73%	4.29B
SILGAN HOLDINGS INC.	12.15x	1x	6.84x	2.18%	4.08B
VISCOFAN, S.A.	15.64x	2.06x	9.07x	6.08%	2.86B
Average	17.38x	1.43x	8.66x	2.76%	8.12B
Weighted average by Cap.	18.27x	1.54x	9.39x	2.02%