Valuation Mears Group plc Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 03:52:43 2026-07-20 EDT			5-day change	1st Jan Change
5.250 ^EUR	+0.96%		+4.63%	+29.51%

06-30	Mears says Pennington integration "well advanced" as backs guidance	AN
06-30	Mears Group plc Provides Earnings Guidance for the Financial Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	209.1	230.9	307.1	328.6	309.6	370.6	-	-
Change	-	10.41%	33.04%	6.98%	-5.78%	19.7%	-	-
Enterprise Value (EV) ¹	371.4	130.8	198	534.7	579.8	624.6	613.7	594.6
Change	-	-64.79%	51.41%	170.05%	8.45%	7.72%	-1.75%	-3.11%
P/E	15.1x	8.34x	9.71x	7.41x	6.65x	9.9x	10.7x	11.4x
PBR	1.04x	1.09x	1.59x	1.78x	1.53x	1.44x	1.35x	1.24x
PEG	-	0.1x	0.3x	0.1x	0.6x	-0.6x	-1.52x	-1.78x
Capitalization / Revenue	0.24x	0.24x	0.28x	0.29x	0.27x	0.36x	0.38x	0.37x
EV / Revenue	0.42x	0.14x	0.18x	0.47x	0.51x	0.6x	0.63x	0.6x
EV / EBITDA	4.37x	1.38x	1.67x	3.68x	3.68x	4.59x	4.89x	4.74x
EV / EBIT	11x	3.15x	3.83x	7.37x	7.73x	10.6x	11.5x	10.8x
EV / FCF	-309x	1.29x	1.8x	5.48x	8.82x	11.1x	11.3x	13.9x
FCF Yield	-0.32%	77.6%	55.6%	18.2%	11.3%	9.03%	8.84%	7.21%
Dividend per Share ²	0.08	0.105	0.13	0.16	0.16	0.183	0.1919	0.2006
Rate of return	4.24%	5.05%	4.19%	4.42%	4.47%	4.15%	4.36%	4.55%
EPS ²	0.1249	0.2494	0.3194	0.4886	0.5386	0.4448	0.4135	0.387
Distribution rate	64.1%	42.1%	40.7%	32.7%	29.7%	41.1%	46.4%	51.8%
Net sales ¹	878.4	959.6	1,089	1,133	1,135	1,033	977.9	994.3
EBITDA ¹	85.08	94.87	118.4	145.1	157.4	136.1	125.4	125.4
EBIT ¹	33.68	41.53	51.67	72.56	75.04	58.86	53.26	55.14
Net income ¹	14.12	28.31	35.2	46.53	46.22	37.21	33.72	33.11
Net Debt ¹	162.3	-100.1	-109.1	206.1	270.2	254	243.1	224.1
Reference price ²	1.885	2.080	3.100	3.620	3.580	4.405	4.405	4.405
Nbr of stocks (in thousands)	110,927	110,993	99,076	90,764	86,475	84,124	-	-
Announcement Date	3/31/22	4/28/23	4/11/24	4/10/25	3/26/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELIS	16.04x	1.75x	4.93x	2.07%	6.31B
HEALTHCARE SERVICES GROUP, INC.	23.81x	0.83x	13.27x	-.--%	1.74B
HOMEMAID AB	15.66x	0.89x	8.15x	5.16%	60.96M
Average	18.50x	1.16x	8.78x	2.41%	2.7B
Weighted average by Cap.	17.70x	1.55x	6.74x	1.65%