Valuation Pearson CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 15:50:02 2026-08-07 EDT			5-day change	1st Jan Change
14.28 ^EUR	0.00%		0.00%	-

08-06	European Equities Traded in the US as American Depositary Receipts Track Higher in Thursday Trading	MT
08-05	European Equities Traded in the US as American Depositary Receipts Edge Up in Wednesday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,620	6,707	6,717	8,506	6,675	7,358	-	-
Change	-	45.19%	0.15%	26.62%	-21.52%	10.23%	-	-
Enterprise Value (EV) ¹	5,117	7,264	5,973	9,359	7,744	8,606	8,396	8,526
Change	-	41.97%	-17.77%	56.68%	-17.25%	11.13%	-2.44%	1.55%
P/E	29.3x	28.8x	18.3x	20.2x	20.7x	18.9x	17.5x	16x
PBR	1.08x	1.57x	1.73x	2.13x	1.87x	2.08x	1.96x	1.89x
PEG	-	0.5x	0.3x	1x	-1x	0.7x	2.24x	1.66x
Capitalization / Revenue	1.35x	1.75x	1.83x	2.39x	1.87x	1.98x	1.89x	1.8x
EV / Revenue	1.49x	1.89x	1.63x	2.63x	2.16x	2.31x	2.16x	2.09x
EV / EBITDA	6.9x	10.2x	7.62x	11.8x	9.94x	10x	9.19x	8.86x
EV / EBIT	13.3x	15.9x	10.4x	15.6x	12.6x	13x	11.8x	11.1x
EV / FCF	19.5x	33.9x	15x	18.6x	14.8x	19.6x	17.7x	16.7x
FCF Yield	5.12%	2.95%	6.68%	5.37%	6.74%	5.1%	5.66%	5.97%
Dividend per Share ²	0.205	0.215	0.227	0.24	0.252	0.2676	0.2847	0.3116
Rate of return	3.34%	2.29%	2.35%	1.87%	2.4%	2.19%	2.33%	2.55%
EPS ²	0.209	0.326	0.527	0.635	0.507	0.648	0.6986	0.766
Distribution rate	98.1%	66%	43.1%	37.8%	49.7%	41.3%	40.8%	40.7%
Net sales ¹	3,428	3,841	3,674	3,552	3,577	3,721	3,891	4,078
EBITDA ¹	742	715	784	794	779	859.9	913.6	962.3
EBIT ¹	385	456	573	600	614	664.2	710.4	765.5
Net income ¹	160	242	378	434	335	400	430.7	459.8
Net Debt ¹	497	557	-744	853	1,069	1,248	1,038	1,168
Reference price ²	6.13	9.39	9.64	12.82	10.50	12.24	12.24	12.24
Nbr of stocks (in thousands)	753,360	714,131	696,669	663,467	635,708	601,140	-	-
Announcement Date	2/25/22	3/3/23	3/1/24	2/28/25	2/27/26	-	-	-

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.($)
PEARSON PLC	18.97x	2.32x	10.04x	2.18%	9.94B
VEND MARKETPLACES ASA	-14.3x	7.7x	19.88x	1.06%	5.22B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	14.23x	-	-	5.32%	3.54B
KADOKAWA CORPORATION	65.68x	1.3x	18.08x	0.86%	3.26B
LAGARDÈRE S.A.	9.71x	0.58x	4.68x	3.57%	3.09B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	11.52x	0.34x	2.4x	6.56%	2.81B
JOHN WILEY & SONS, INC.	14.42x	-	-	-	2.73B
TX GROUP AG	25.87x	1.7x	6.27x	3.23%	1.86B
Average	18.26x	2.32x	10.22x	3.25%	4.06B
Weighted average by Cap.	16.28x	2.80x	11.28x	2.84%