|
Market Closed -
London S.E.
11:35:28 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 15,575.00 GBX | +0.26% |
|
+1.90% | +13.85% |
| 08-25 | Melrose soars and stocks climb as oil price cools | AN |
| 08-25 | Citi Upgrades Next plc to Buy Rating, Boosts PT | MT |
Company Valuation: Next plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,584 | 8,204 | 10,242 | 11,658 | 15,414 | 17,779 | - | - |
| Change | - | -14.4% | 24.85% | 13.82% | 32.22% | 15.35% | - | - |
| Enterprise Value (EV) 1 | 11,241 | 10,015 | 11,101 | 13,332 | 17,127 | 19,492 | 19,499 | 19,453 |
| Change | - | -10.91% | 10.84% | 20.1% | 28.46% | 13.81% | 0.04% | -0.24% |
| P/E | 14.3x | 11.6x | 12.9x | 16.4x | 17.8x | 19.2x | 18x | 16.8x |
| PBR | 9.86x | 7x | 7.24x | 7.14x | 9.77x | 9.85x | 8.98x | 8.16x |
| PEG | - | 1.31x | 0.9x | -2.13x | 0.8x | 2.2x | 2.73x | 2.3x |
| Capitalization / Revenue | 1.97x | 1.52x | 1.88x | 1.84x | 2.2x | 2.43x | 2.3x | 2.18x |
| EV / Revenue | 2.31x | 1.85x | 2.03x | 2.11x | 2.45x | 2.66x | 2.52x | 2.38x |
| EV / EBITDA | 10.1x | 9.04x | 8.99x | 9.52x | 10.6x | 11.9x | 11.3x | 10.8x |
| EV / EBIT | 12.4x | 10.6x | 11.2x | 12.4x | 13.4x | 14.6x | 13.8x | 13.1x |
| EV / FCF | 14.3x | 16.9x | 11.3x | 13.3x | 16.1x | 23.1x | 21.6x | 19.6x |
| FCF Yield | 7% | 5.93% | 8.86% | 7.54% | 6.2% | 4.33% | 4.63% | 5.11% |
| Dividend per Share 2 | 3.97 | 2.06 | 2.06 | 2.33 | 2.68 | 2.894 | 3.095 | 3.354 |
| Rate of return | 5.29% | 3.11% | 2.43% | 2.34% | 2.02% | 1.86% | 1.99% | 2.15% |
| EPS 2 | 5.24 | 5.705 | 6.559 | 6.055 | 7.454 | 8.105 | 8.64 | 9.272 |
| Distribution rate | 75.8% | 36.1% | 31.4% | 38.5% | 36% | 35.7% | 35.8% | 36.2% |
| Net sales 1 | 4,862 | 5,414 | 5,459 | 6,321 | 7,004 | 7,328 | 7,743 | 8,163 |
| EBITDA 1 | 1,113 | 1,108 | 1,235 | 1,400 | 1,619 | 1,635 | 1,719 | 1,794 |
| EBIT 1 | 905.4 | 941.5 | 987.9 | 1,075 | 1,279 | 1,335 | 1,409 | 1,486 |
| Net income 1 | 677.5 | 711.7 | 802.3 | 736.1 | 888.5 | 934 | 988.8 | 1,045 |
| Net Debt 1 | 1,658 | 1,811 | 858.5 | 1,675 | 1,713 | 1,712 | 1,720 | 1,674 |
| Reference price 2 | 74.98 | 66.18 | 84.68 | 99.52 | 132.65 | 155.75 | 155.75 | 155.75 |
| Nbr of stocks (in thousands) | 127,818 | 123,961 | 120,955 | 117,141 | 116,198 | 114,152 | - | - |
| Announcement Date | 3/24/22 | 3/29/23 | 3/21/24 | 3/27/25 | 3/26/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.22x | 2.66x | 11.92x | 1.86% | 24.11B | |
| 26.78x | 4.13x | 14.59x | 3.32% | 211B | |
| 42.63x | 5.26x | 21.77x | 0.88% | 137B | |
| 26.65x | 2.71x | 17.45x | 0.78% | 73.31B | |
| 48.21x | 2.71x | 10.4x | 1.34% | 36.17B | |
| 22.51x | 1.5x | 8.49x | 4.18% | 29.14B | |
| 15.82x | 3.08x | 11.8x | 1.49% | 25.02B | |
| 23.77x | 1.41x | 11.93x | -.--% | 17.15B | |
| 14.78x | 1.76x | 7.48x | 4.38% | 10.44B | |
| 8.02x | 0.45x | 4.2x | 2.94% | 8.25B | |
| Average | 24.84x | 2.57x | 12.00x | 2.12% | 57.11B | |
| Weighted average by Cap. | 30.32x | 3.71x | 15.50x | 2.1% |
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
- NXT Stock
- Valuation Next plc
Select your edition
All financial news and data tailored to specific country editions
