|
Real-time Estimate
Cboe Europe
04:38:01 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 81.80 GBX | +0.99% |
|
-3.30% | +13.89% |
| 10-01 | Macfarlane Group Kicks Off Up to GBP6 Million Share Buyback Program | MT |
| 10-01 | Macfarlane Group PLC authorized a buyback plan. | CI |
Company Valuation: Macfarlane Group PLC
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 | 125 | - | - |
| Change | - | -20.28% | 12.94% | -7.74% | -33.69% | 10.62% | - | - |
| Enterprise Value (EV) 1 | 237.6 | 201.6 | 220.4 | 215.2 | 188 | 202.2 | 202.3 | 196.9 |
| Change | - | -15.18% | 9.33% | -2.34% | -12.65% | 7.59% | 0.02% | -2.67% |
| P/E | - | - | 12.5x | 11x | 18.1x | 15.9x | 13.1x | 11.4x |
| PBR | - | - | 1.64x | 1.39x | 0.95x | 1.05x | 1.01x | 0.96x |
| PEG | - | - | - | 2.57x | -0.3x | 0.6x | 0.6x | 0.8x |
| Capitalization / Revenue | 0.72x | 0.56x | 0.66x | 0.63x | 0.38x | 0.41x | 0.39x | 0.38x |
| EV / Revenue | 0.83x | 0.69x | 0.79x | 0.8x | 0.62x | 0.66x | 0.64x | 0.6x |
| EV / EBITDA | 7.2x | 5.91x | 5.34x | 5.64x | 5.78x | 5.97x | 5.71x | 5.36x |
| EV / EBIT | 11.6x | 8.04x | 7.97x | 7.85x | 9.55x | 9.63x | 9.13x | 8.43x |
| EV / FCF | 16.6x | 13.5x | 7.01x | 9.56x | 9.3x | 22x | 18.3x | 16.5x |
| FCF Yield | 6.03% | 7.39% | 14.3% | 10.5% | 10.7% | 4.55% | 5.45% | 6.08% |
| 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% | 4.55% | 4.55% | 4.59% |
| 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 | 0.8100 | 0.8100 | 0.8100 |
| Nbr of stocks (in thousands) | 157,812 | 157,261 | 157,876 | 158,524 | 156,936 | 154,313 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/29/24 | 2/27/25 | 2/26/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.88x | 0.66x | 5.97x | 4.55% | 167M | |
| 14.8x | 1.37x | 8.42x | 5.97% | 20.26B | |
| 18.94x | 3x | 8.45x | 3.24% | 18.63B | |
| 18.07x | 1.5x | 10.39x | 1.27% | 16.73B | |
| 18.43x | 1.79x | 10.92x | 2.26% | 13.29B | |
| 15.37x | 1.27x | 8.27x | 1.23% | 12.27B | |
| 18.88x | 2.24x | 10.63x | 1.48% | 11.73B | |
| 30.6x | 1.1x | 8.21x | 2.77% | 8.96B | |
| 23.42x | 2.18x | 10.59x | 1.56% | 7.92B | |
| Average | 19.38x | 1.68x | 9.10x | 2.7% | 12.22B | |
| Weighted average by Cap. | 18.85x | 1.84x | 9.38x | 2.75% |
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
- MACF Stock
- Valuation Macfarlane Group PLC
Select your edition
All financial news and data tailored to specific country editions
