|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.04 GBX | +0.32% |
|
-0.21% | +8.61% |
| 06-24 | B&M says Asda's Atheeq Akbar will join as CFO next February | AN |
| 06-19 | Mobico announces revised German rail contracts | AN |
Company Valuation: Mobico Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,455 | 1,577 | 796.4 | 518.4 | 486.1 | 152.3 | 152.3 | - |
| Change | - | 8.43% | -49.51% | -34.9% | -6.24% | -68.66% | 0% | - |
| Enterprise Value (EV) 1 | 2,414 | 2,647 | 2,004 | 1,720 | 1,689 | 1,216 | 1,219 | 1,193 |
| Change | - | 9.65% | -24.28% | -14.18% | -1.83% | -27.96% | 0.12% | -2.1% |
| P/E | -4.1x | -15.3x | -3.27x | -2.8x | -0.59x | -0.45x | 2.51x | 3.03x |
| PBR | 0.95x | 1.12x | 0.59x | 0.5x | 2.64x | - | -0.91x | -1.35x |
| PEG | - | 0.2x | -0x | 0.1x | -0x | 0x | -0x | -0.2x |
| Capitalization / Revenue | 0.74x | 0.73x | 0.28x | 0.16x | 0.14x | 0.05x | 0.05x | 0.05x |
| EV / Revenue | 1.23x | 1.22x | 0.71x | 0.55x | 0.49x | 0.44x | 0.43x | 0.4x |
| EV / EBITDA | 12.9x | 8.82x | 4.79x | 4.46x | 3.96x | 3.55x | 3.61x | 3.36x |
| EV / EBIT | -47.5x | 30.4x | 10.2x | 10.2x | 9x | 6.14x | 5.94x | 5.42x |
| EV / FCF | -7.74x | -95.9x | 38.4x | 16.9x | 26.6x | -20.4x | 27.1x | 20.8x |
| FCF Yield | -12.9% | -1.04% | 2.6% | 5.92% | 3.75% | -4.91% | 3.69% | 4.82% |
| Dividend per Share 2 | - | - | 0.05 | 0.017 | - | - | - | - |
| Rate of return | - | - | 3.85% | 2.01% | - | - | - | - |
| EPS 2 | -0.579 | -0.168 | -0.397 | -0.302 | -1.348 | -0.518 | 0.0993 | 0.0825 |
| Distribution rate | - | - | -12.6% | -5.63% | - | - | - | - |
| Net sales 1 | 1,956 | 2,170 | 2,808 | 3,151 | 3,412 | 2,760 | 2,855 | 2,987 |
| EBITDA 1 | 186.6 | 300 | 418.1 | 386 | 426.2 | 342.9 | 337.9 | 354.9 |
| EBIT 1 | -50.8 | 87 | 197.3 | 168.6 | 187.7 | 198 | 205 | 220.3 |
| Net income 1 | -331.7 | -81.6 | -221.8 | -163.8 | -802.8 | -294.3 | 70.3 | 82.93 |
| Net Debt 1 | 959.5 | 1,070 | 1,208 | 1,202 | 1,202 | 1,076 | 1,067 | 1,041 |
| Reference price 2 | 2.3740 | 2.5720 | 1.3000 | 0.8460 | 0.7930 | 0.2496 | 0.2496 | 0.2496 |
| Nbr of stocks (in thousands) | 612,682 | 613,209 | 612,597 | 612,818 | 612,978 | 610,344 | 610,344 | - |
| Announcement Date | 3/18/21 | 3/10/22 | 3/2/23 | 4/22/24 | 4/29/25 | 2/26/26 | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -0.68x | 0.42x | 3.5x | -.--% | 203M | |
| 6.96x | 3.74x | 7.81x | 0.91% | 20.94B | |
| 12.82x | 1.56x | 8x | 3.39% | 8.04B | |
| 13.1x | 2x | 12.63x | 2.28% | 6.66B | |
| 10.6x | 2.03x | 11.37x | 1.9% | 5.93B | |
| 28.43x | 7.39x | 21.51x | 1.95% | 4.27B | |
| 13.77x | 0.93x | 10.69x | 1.9% | 4.07B | |
| 14.65x | 2.9x | 12.79x | 3.54% | 3.63B | |
| 13.79x | 2.87x | 14.44x | 1.86% | 3.73B | |
| 10.02x | 1.96x | 10.37x | 2.55% | 3.54B | |
| Average | 12.35x | 2.58x | 11.31x | 2.03% | 6.1B | |
| Weighted average by Cap. | 11.74x | 2.95x | 10.69x | 1.93% |
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
- NEX Stock
- Valuation Mobico Group Plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
