Valuation NWF Group plc

Stocks

Market Closed - London S.E. 12:35:17 2026-10-26 EDT			5-day change	1st Jan Change
171.50 ^GBX	+3.63%		+3.63%	+29.43%

09-24	EARNINGS AND TRADING: Living REIT swings to profit, ups dividend	AN
07-30	NWF Group plc, 2026 Pre Recorded Earnings Call, Jul 28, 2026

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	108.1	128.2	94.18	83.08	66.96	85.06	-	-
Change	-	18.61%	-26.54%	-11.79%	-19.4%	27.04%	-	-
Enterprise Value (EV) ¹	99.1	141.7	130.5	137	127.5	148.6	140.2	135.3
Change	-	43.01%	-7.93%	4.98%	-6.95%	16.58%	-5.63%	-3.5%
P/E	12.9x	8.62x	10.4x	13.7x	7.38x	9.18x	8.3x	8.06x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.1x	-0.3x	-0.4x	0.2x	4.32x	0.8x	2.78x
Capitalization / Revenue	0.12x	0.12x	0.1x	0.09x	0.07x	0.09x	0.09x	0.09x
EV / Revenue	0.11x	0.13x	0.14x	0.15x	0.14x	0.16x	0.14x	0.14x
EV / EBITDA	2.77x	3.9x	4.17x	4.31x	3.28x	3.79x	3.41x	3.32x
EV / EBIT	4.55x	6.75x	9.19x	8.4x	7.59x	8.6x	7.56x	7.13x
EV / FCF	5.47x	7.12x	17.4x	6.88x	5x	24.9x	16.3x	12.9x
FCF Yield	18.3%	14%	5.75%	14.5%	20%	4.02%	6.13%	7.74%
Dividend per Share ²	0.075	0.078	0.081	0.084	0.087	0.09	0.0921	0.0935
Rate of return	3.41%	3.01%	4.25%	5%	6.44%	5.25%	5.37%	5.45%
EPS ²	0.17	0.301	0.184	0.123	0.183	0.1869	0.2067	0.2127
Distribution rate	44.1%	25.9%	44%	68.3%	47.5%	48.2%	44.5%	44%
Net sales ¹	878.6	1,054	950.6	903.1	920.3	944.6	983.9	999.6
EBITDA ¹	35.8	36.3	31.3	31.8	38.8	39.25	41.08	40.8
EBIT ¹	21.8	21	14.2	16.3	16.8	17.27	18.54	18.98
Net income ¹	8.4	14.9	9.1	6.2	9.2	9.1	10	10.4
Net Debt ¹	-9	13.5	36.3	53.9	60.5	63.53	55.17	50.26
Reference price ²	2.200	2.595	1.905	1.680	1.350	1.715	1.715	1.715
Nbr of stocks (in thousands)	49,134	49,408	49,439	49,450	49,598	49,598	-	-
Announcement Date	8/2/22	8/1/23	7/30/24	7/29/25	7/28/26	-	-	-

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.($)
NWF GROUP PLC	8.86x	0.15x	3.71x	5.44%	110M
EXXONMOBIL HOLDINGS CORPORATION	14.12x	1.8x	7.47x	2.27%	753B
RELIANCE INDUSTRIES LTD	18.45x	1.53x	8.98x	0.49%	170B
BP PLC	7.47x	0.64x	2.71x	3.99%	132B
MARATHON PETROLEUM CORPORATION	6.96x	0.87x	4.92x	0.89%	128B
VALERO ENERGY CORPORATION	7.6x	0.74x	4.65x	1.15%	121B
PHILLIPS 66	8.62x	0.74x	6.35x	1.8%	113B
SUNCOR ENERGY INC.	8.85x	2.02x	4.94x	2.17%	92.97B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.44x	0.33x	4.96x	6.8%	91.62B
IMPERIAL OIL LIMITED	11.94x	1.52x	7.74x	1.82%	65.25B
Average	10.33x	1.03x	5.64x	2.68%	166.7B
Weighted average by Cap.	12.06x	1.38x	6.50x	2.23%