|
Market Closed -
London S.E.
12:35:02 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 308.00 GBX | +1.65% |
|
0.00% | -8.06% |
| 10-15 | Norcros backs consensus as first-half sales grow, notes challenges | AN |
| 07-22 | Norcros maintains forecast as revenue rises in first quarter | AN |
Company Valuation: Norcros plc
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 208.3 | 168.3 | 161.3 | 184.1 | 258.8 | 275.1 | - | - |
| Change | - | -19.21% | -4.16% | 14.17% | 40.55% | 6.31% | - | - |
| Enterprise Value (EV) 1 | 223.7 | 242.9 | 220.8 | 241.5 | 324.6 | 342.7 | 325.3 | 307.2 |
| Change | - | 8.57% | -9.1% | 9.4% | 34.39% | 5.57% | -5.07% | -5.58% |
| P/E | 8.24x | 10x | 6.04x | 52.6x | 960x | 10.4x | 9.42x | 9.31x |
| PBR | 1.04x | 0.79x | 0.73x | 0.89x | 1.31x | 1.26x | 1.14x | 1.08x |
| PEG | - | -0.3x | 0.1x | -0.6x | -10.4x | 0x | 0.9x | 7.77x |
| Capitalization / Revenue | 0.53x | 0.38x | 0.41x | 0.5x | 0.66x | 0.62x | 0.6x | 0.59x |
| EV / Revenue | 0.56x | 0.55x | 0.56x | 0.66x | 0.83x | 0.77x | 0.71x | 0.65x |
| EV / EBITDA | 4.93x | 4.81x | 4.83x | 5.21x | 6.56x | 5.52x | 5.04x | 4.58x |
| EV / EBIT | 5.35x | 5.13x | 5.11x | 5.59x | 7.06x | 6.35x | 5.77x | 5.29x |
| EV / FCF | 24.3x | 13.1x | 7.53x | 16x | 7.98x | 13.9x | 11.1x | 9.83x |
| FCF Yield | 4.11% | 7.62% | 13.3% | 6.25% | 12.5% | 7.17% | 9.04% | 10.2% |
| Dividend per Share 2 | 0.1 | 0.102 | 0.102 | 0.104 | 0.113 | 0.1176 | 0.1225 | 0.1309 |
| Rate of return | 3.89% | 5.41% | 5.67% | 5.07% | 3.92% | 3.82% | 3.98% | 4.25% |
| EPS 2 | 0.312 | 0.188 | 0.298 | 0.039 | 0.003 | 0.2951 | 0.327 | 0.331 |
| Distribution rate | 32.1% | 54.3% | 34.2% | 267% | 3,767% | 39.9% | 37.5% | 39.6% |
| Net sales 1 | 396.3 | 441 | 392.1 | 368.1 | 393.4 | 444.1 | 457.2 | 469.1 |
| EBITDA 1 | 45.4 | 50.5 | 45.7 | 46.4 | 49.5 | 62.05 | 64.58 | 67.03 |
| EBIT 1 | 41.8 | 47.3 | 43.2 | 43.2 | 46 | 53.97 | 56.33 | 58.08 |
| Net income 1 | 25.7 | 16.8 | 26.8 | 3.5 | 0.3 | 24.82 | 29.7 | 30.75 |
| Net Debt 1 | 15.4 | 74.6 | 59.5 | 57.4 | 65.8 | 67.54 | 50.16 | 32.02 |
| Reference price 2 | 2.570 | 1.885 | 1.800 | 2.050 | 2.880 | 3.080 | 3.080 | 3.080 |
| Nbr of stocks (in thousands) | 81,052 | 89,274 | 89,597 | 89,819 | 89,858 | 89,326 | - | - |
| Announcement Date | 6/9/22 | 6/15/23 | 6/13/24 | 6/12/25 | 6/11/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.27x | 0.76x | 5.45x | 3.88% | 361M | |
| 20.68x | 1.52x | 14.51x | 1.58% | 44.4B | |
| 23.73x | 2.97x | 14.55x | 1.85% | 41.61B | |
| 11.54x | 0.91x | 5.96x | 3.48% | 37.01B | |
| 29.27x | 5.86x | 19.87x | 2.35% | 22.27B | |
| 21.41x | 1.83x | 13.27x | 0.68% | 18.49B | |
| 16.91x | 2.29x | 11.4x | 1.69% | 14.83B | |
| 18.63x | 3.06x | 12.62x | 1.33% | 13.71B | |
| -16.5x | 1.33x | 15.64x | 4.87% | 10.87B | |
| 21.12x | 3.32x | 10.96x | 0.61% | 9.9B | |
| Average | 15.71x | 2.38x | 12.42x | 2.23% | 21.34B | |
| Weighted average by Cap. | 18.37x | 2.40x | 13.03x | 2.08% |
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
- NXR Stock
- Valuation Norcros plc
Select your edition
All financial news and data tailored to specific country editions
