Valuation Nichols plc Börse Stuttgart

Stocks

Delayed Börse Stuttgart 03:47:19 2026-09-17 EDT			5-day change	1st Jan Change
12.80 ^EUR	-1.54%		0.00%	+19.63%

09-07	Nichols plc Announces Termination of Mrs. Helen Margaret Keays as Director, Effective August 31, 2026	CI
08-13	Nichols plc, Vit Hit Limited - M&A Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	550.2	391.2	415.8	463.9	348.9	420.6	-	-
Change	-	-28.89%	6.3%	11.56%	-24.8%	20.55%	-	-
Enterprise Value (EV) ¹	493.5	334.9	348.8	408.8	293.1	416.6	404.6	391.8
Change	-	-32.13%	4.15%	17.18%	-28.28%	42.11%	-2.87%	-3.17%
P/E	-24.9x	33.7x	22.7x	26x	16.4x	17.1x	13.9x	13.1x
PBR	5.92x	4.42x	4.27x	5.52x	3.7x	3.97x	3.6x	3.28x
PEG	-	-0x	0.4x	-8.66x	0.8x	1.1x	0.6x	1.96x
Capitalization / Revenue	3.81x	2.37x	2.44x	2.68x	1.99x	2.2x	1.95x	1.85x
EV / Revenue	3.42x	2.03x	2.04x	2.37x	1.67x	2.18x	1.88x	1.72x
EV / EBITDA	20.8x	11.5x	12.7x	13.3x	8.67x	11.3x	9.51x	8.7x
EV / EBIT	22.5x	13.6x	13.8x	14.2x	9.25x	12.1x	9.94x	9.09x
EV / FCF	26.4x	22.2x	17.9x	25.5x	22.9x	15.2x	13.3x	11.6x
FCF Yield	3.78%	4.51%	5.6%	3.93%	4.37%	6.57%	7.54%	8.65%
Dividend per Share ²	0.231	0.277	0.282	0.32	0.337	0.479	0.5473	0.5885
Rate of return	1.55%	2.58%	2.47%	2.52%	3.53%	4.17%	4.76%	5.12%
EPS ²	-0.6004	0.3182	0.5032	0.4881	0.5833	0.6712	0.8255	0.8807
Distribution rate	-38.5%	87.1%	56%	65.6%	57.8%	71.4%	66.3%	66.8%
Net sales ¹	144.3	164.9	170.7	172.8	175.1	191	215.2	227.3
EBITDA ¹	23.7	29.12	27.54	30.77	33.8	36.8	42.57	45.02
EBIT ¹	21.92	24.6	25.19	28.86	31.7	34.52	40.7	43.1
Net income ¹	-22.17	11.64	18.36	17.84	21.44	25.08	30.59	32.78
Net Debt ¹	-56.67	-56.3	-67.03	-55.18	-55.74	-3.966	-15.92	-28.74
Reference price ²	14.92	10.72	11.40	12.70	9.54	11.50	11.50	11.50
Nbr of stocks (in thousands)	36,861	36,476	36,478	36,530	36,570	36,570	-	-
Announcement Date	3/2/22	3/1/23	3/6/24	3/11/25	3/11/26	-	-	-

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.($)
THE COCA-COLA COMPANY	26.21x	8.11x	23.23x	2.42%	378B
KEURIG DR PEPPER INC.	19.49x	2.73x	10.65x	2.95%	43.27B
COCA-COLA HELLENIC	18.5x	1.63x	10.2x	2.44%	22.47B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.89x	1.48x	7.28x	4.84%	19.77B
SWIRE PACIFIC LIMITED	9.84x	1.78x	9.68x	4.24%	15.32B
VARUN BEVERAGES LIMITED	40.54x	5.38x	23.34x	0.45%	14.47B
SUNTORY BEVERAGE & FOOD LIMITED	15.72x	0.66x	4.99x	2.65%	9.02B
PRIMO BRANDS CORPORATION	24.96x	1.79x	8.26x	2.27%	7.66B
Average	21.52x	2.95x	12.20x	2.78%	63.76B
Weighted average by Cap.	24.65x	6.62x	20.02x	2.56%