Valuation OSB Group Plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 05:05:03 2026-06-30 EDT			5-day change	1st Jan Change
520.00 ^GBX	+0.19%		-0.57%	-18.59%

06-19	Moody's Affirms OSB Group's Ratings; Outlook Stable	MT
05-11	Cavendish Begins OSB Group's Coverage at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,482	2,058	1,822	1,504	2,267	1,774	-	-
Change	-	-17.07%	-11.49%	-17.42%	50.67%	-21.75%	-	-
Enterprise Value (EV)	2,482	2,058	1,822	1,504	2,267	1,774	1,774	1,774
Change	-	-17.07%	-11.49%	-17.42%	50.67%	-21.75%	0%	0%
P/E	7.37x	5.34x	7.15x	5.34x	8.66x	6.65x	5.8x	5.08x
PBR	1.23x	0.97x	0.85x	0.68x	0.99x	0.77x	0.71x	0.65x
PEG	-	0.3x	-0.3x	0.3x	-3.12x	1.09x	0.4x	0.4x
Capitalization / Revenue	3.95x	2.5x	2.57x	2.18x	3.39x	2.56x	2.42x	2.26x
EV / Revenue	0x	0x	0x	0x	0x	2.56x	2.42x	2.26x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.32x	3.99x	3.63x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.26	0.298	0.32	0.336	0.353	0.3708	0.3878	0.4128
Rate of return	4.69%	6.21%	6.89%	8.3%	5.54%	7.14%	7.47%	7.95%
EPS ²	0.752	0.898	0.65	0.757	0.736	0.7808	0.8953	1.021
Distribution rate	34.6%	33.2%	49.2%	44.4%	48%	47.5%	43.3%	40.4%
Net sales ¹	629	824.2	707.8	690.2	668	693.4	733.3	784
EBITDA	-	-	-	444.1	413.8	-	-	-
EBIT ¹	462.5	620.2	474.9	432.8	397.9	410.8	445.1	488.8
Net income ¹	340.1	409.5	282.6	308.1	285.7	276	298.6	328.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.545	4.798	4.646	4.046	6.375	5.190	5.190	5.190
Nbr of stocks (in thousands)	447,627	429,020	392,157	371,848	355,588	341,780	-	-
Announcement Date	3/17/22	3/16/23	3/14/24	3/13/25	3/5/26	-	-	-

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.($)
OSB GROUP PLC	6.65x	-	-	7.14%	2.35B
CAPITEC BANK HOLDINGS LIMITED	27.03x	-	-	2.02%	32.83B
ABSA GROUP LIMITED	7.43x	-	-	7.45%	12.31B
PIRAMAL FINANCE LIMITED	22.03x	-	-	0.67%	5.14B
PENNYMAC FINANCIAL SERVICES, INC.	8.37x	9.96x	26.48x	1.39%	4.47B
WSFS FINANCIAL CORPORATION	12.31x	-	-	0.96%	3.99B
CEMBRA MONEY BANK AG	13.83x	-	-	5.4%	3.45B
LIC HOUSING FINANCE LIMITED	5.66x	-	-	1.95%	3.26B
PNB HOUSING FINANCE LIMITED	12.18x	-	-	1.07%	2.85B
JB FINANCIAL GROUP CO., LTD.	6.15x	-	-	5.22%	2.98B
Average	12.16x	9.96x	26.48x	3.33%	7.36B
Weighted average by Cap.	17.84x	9.96x	26.48x	3.15%