|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 418.50 GBX | +2.57% |
|
+4.23% | +16.90% |
| 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 |
Company Valuation: Mears Group plc
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 | 343.2 | - | - |
| Change | - | 10.41% | 33.04% | 6.98% | -5.78% | 10.87% | - | - |
| Enterprise Value (EV) 1 | 371.4 | 130.8 | 198 | 534.7 | 579.8 | 597.3 | 586.3 | 567.3 |
| Change | - | -64.79% | 51.41% | 170.05% | 8.45% | 3.01% | -1.83% | -3.25% |
| P/E | 15.1x | 8.34x | 9.71x | 7.41x | 6.65x | 9.17x | 9.87x | 10.5x |
| PBR | 1.04x | 1.09x | 1.59x | 1.78x | 1.53x | 1.34x | 1.25x | 1.15x |
| PEG | - | 0.1x | 0.3x | 0.1x | 0.6x | -0.5x | -1.4x | -1.64x |
| Capitalization / Revenue | 0.24x | 0.24x | 0.28x | 0.29x | 0.27x | 0.33x | 0.35x | 0.35x |
| EV / Revenue | 0.42x | 0.14x | 0.18x | 0.47x | 0.51x | 0.58x | 0.6x | 0.57x |
| EV / EBITDA | 4.37x | 1.38x | 1.67x | 3.68x | 3.68x | 4.39x | 4.68x | 4.52x |
| EV / EBIT | 11x | 3.15x | 3.83x | 7.37x | 7.73x | 10.1x | 11x | 10.3x |
| EV / FCF | -309x | 1.29x | 1.8x | 5.48x | 8.82x | 10.6x | 10.8x | 13.2x |
| FCF Yield | -0.32% | 77.6% | 55.6% | 18.2% | 11.3% | 9.44% | 9.25% | 7.55% |
| 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% | 4.49% | 4.7% | 4.92% |
| 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 | 4.080 | 4.080 | 4.080 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.17x | 0.58x | 4.39x | 4.49% | 455M | |
| 17.07x | 1.8x | 5.09x | 1.97% | 6.7B | |
| 23.11x | 0.81x | 12.84x | -.--% | 1.69B | |
| 16.36x | 0.93x | 8.49x | 4.94% | 63.36M | |
| Average | 16.43x | 1.03x | 7.70x | 2.85% | 2.23B | |
| Weighted average by Cap. | 17.80x | 1.55x | 6.55x | 1.74% |
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
- MER Stock
- Valuation Mears Group plc
Select your edition
All financial news and data tailored to specific country editions
