|
Market Closed -
London S.E.
11:35:26 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 175.00 GBX | -0.23% |
|
+12.40% | -3.10% |
Company Valuation: Marshalls plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,376 | 688.5 | 700.4 | 743 | 456.6 | 442.3 | - | - |
| Change | - | -49.98% | 1.73% | 6.09% | -38.56% | -3.12% | - | - |
| Enterprise Value (EV) 1 | 1,376 | 879.3 | 873.3 | 876.9 | 633.6 | 595.2 | 577.1 | 559.4 |
| Change | - | -36.11% | -0.68% | 0.42% | -27.75% | -6.06% | -3.04% | -3.08% |
| P/E | 25.3x | 24.2x | 38.3x | 24.1x | 32.3x | 12.8x | 10.8x | 9.02x |
| PBR | 4.02x | 0.97x | 1.1x | 1.13x | 0.7x | 0.69x | 0.65x | 0.63x |
| PEG | - | -0.4x | -1.1x | 0.4x | -0.6x | 0x | 0.6x | 0.5x |
| Capitalization / Revenue | 2.34x | 0.96x | 1.04x | 1.2x | 0.72x | 0.69x | 0.67x | 0.64x |
| EV / Revenue | 2.34x | 1.22x | 1.3x | 1.42x | 1x | 0.93x | 0.87x | 0.81x |
| EV / EBITDA | 12.9x | 6.46x | 8.43x | 8.97x | 7.45x | 6.68x | 5.86x | 5.26x |
| EV / EBIT | 18.1x | 8.69x | 12.4x | 13.1x | 11.2x | 9.67x | 8.47x | 7.46x |
| EV / FCF | 29.6x | 15.3x | 14.7x | 13x | 28.3x | 15.8x | 13.6x | 12.7x |
| FCF Yield | 3.38% | 6.54% | 6.8% | 7.71% | 3.54% | 6.33% | 7.33% | 7.85% |
| Dividend per Share 2 | 0.143 | 0.156 | 0.083 | 0.08 | 0.067 | 0.0748 | 0.0857 | 0.0976 |
| Rate of return | 2.06% | 5.71% | 2.97% | 2.72% | 3.71% | 4.28% | 4.9% | 5.57% |
| EPS 2 | 0.274 | 0.113 | 0.073 | 0.122 | 0.056 | 0.137 | 0.1617 | 0.1941 |
| Distribution rate | 52.2% | 138% | 114% | 65.6% | 120% | 54.6% | 53% | 50.3% |
| Net sales 1 | 589.3 | 719.4 | 671.2 | 619.2 | 632.1 | 640.6 | 664.1 | 694.6 |
| EBITDA 1 | 107.1 | 136 | 103.6 | 97.8 | 85 | 89.13 | 98.56 | 106.4 |
| EBIT 1 | 76.22 | 101.1 | 70.7 | 66.7 | 56.4 | 61.54 | 68.12 | 74.97 |
| Net income 1 | 54.81 | 26.79 | 18.6 | 31 | 14.4 | 38 | 41.97 | 49.28 |
| Net Debt 1 | -0.198 | 190.8 | 172.9 | 133.9 | 177 | 152.9 | 134.8 | 117 |
| Reference price 2 | 6.925 | 2.732 | 2.794 | 2.945 | 1.806 | 1.750 | 1.750 | 1.750 |
| Nbr of stocks (in thousands) | 198,763 | 252,012 | 250,676 | 252,307 | 252,802 | 252,759 | - | - |
| Announcement Date | 3/17/22 | 3/15/23 | 3/18/24 | 3/17/25 | 3/16/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.8x | 0.93x | 6.69x | 4.27% | 585M | |
| 14.52x | 1.75x | 8.42x | 1.86% | 56.24B | |
| 18.65x | 2.56x | 10.13x | 2.74% | 45.22B | |
| 31.64x | 5.79x | 17.09x | 0.72% | 34.02B | |
| 32.45x | 3.36x | 17.25x | 0.95% | 33.2B | |
| 27.05x | 4.29x | 14.34x | 0.86% | 31.46B | |
| 11.47x | 1.38x | 6.43x | 2.68% | 28.72B | |
| 20.35x | 6.35x | 12.51x | 2.13% | 23.47B | |
| 70.91x | 4.43x | 68.52x | 0.32% | 21.91B | |
| 15.33x | 1.93x | 7.75x | 1.43% | 20.46B | |
| Average | 25.52x | 3.28x | 16.91x | 1.8% | 29.53B | |
| Weighted average by Cap. | 24.88x | 3.33x | 15.85x | 1.62% |
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
- MSLH Stock
- Valuation Marshalls plc
Select your edition
All financial news and data tailored to specific country editions
