|
Market Closed -
London S.E.
11:35:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 93.40 GBX | -2.30% |
|
-5.27% | +26.39% |
| 10-01 | PZ Cussons shares fall as annual expectations unchanged | AN |
| 10-01 | SSE affirms earnings view; Landsec buys Metrocentre | AN |
Company Valuation: PZ Cussons plc
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 847.3 | 770 | 462.2 | 366.5 | 369.9 | 393.5 | - | - |
| Change | - | -9.12% | -39.98% | -20.71% | 0.94% | 6.38% | - | - |
| Enterprise Value (EV) 1 | 857.1 | 764.3 | 577.5 | 478.5 | 394.9 | 394.5 | 365 | 340.3 |
| Change | - | -10.83% | -24.45% | -17.15% | -17.46% | -0.1% | -7.48% | -6.76% |
| P/E | 16.9x | 21.2x | -8.12x | -63.3x | 18.8x | 12.9x | 11.8x | 10.3x |
| PBR | 2.05x | 1.87x | 1.91x | 1.67x | 1.58x | 1.53x | 1.37x | 1.28x |
| PEG | - | -0.8x | 0x | 0.7x | -0x | 0.2x | 1.32x | 0.7x |
| Capitalization / Revenue | 1.43x | 1.17x | 0.88x | 0.71x | 0.68x | 0.7x | 0.67x | 0.65x |
| EV / Revenue | 1.45x | 1.16x | 1.09x | 0.93x | 0.73x | 0.7x | 0.62x | 0.56x |
| EV / EBITDA | 9.82x | 8.27x | 7.61x | 7.19x | 5.48x | 5.33x | 4.94x | 4.45x |
| EV / EBIT | 12.6x | 10.4x | 9.91x | 8.72x | 6.64x | 6.52x | 5.77x | 5.09x |
| EV / FCF | 20.3x | 18x | 13.9x | 28.8x | 16.7x | 10x | 8.26x | 7.7x |
| FCF Yield | 4.92% | 5.56% | 7.2% | 3.47% | 5.98% | 9.96% | 12.1% | 13% |
| Dividend per Share 2 | 0.064 | 0.064 | 0.036 | 0.036 | 0.037 | 0.0379 | 0.0402 | 0.044 |
| Rate of return | 3.16% | 3.48% | 3.26% | 4.12% | 4.2% | 4.05% | 4.3% | 4.71% |
| EPS 2 | 0.1195 | 0.0867 | -0.136 | -0.0138 | 0.0467 | 0.0726 | 0.0791 | 0.0905 |
| Distribution rate | 53.6% | 73.8% | -26.5% | -261% | 79.2% | 52.2% | 50.8% | 48.6% |
| Net sales 1 | 592.8 | 656.3 | 527.9 | 513.8 | 541.4 | 564 | 585.2 | 606.8 |
| EBITDA 1 | 87.3 | 92.4 | 75.9 | 66.5 | 72 | 73.97 | 73.94 | 76.41 |
| EBIT 1 | 67.9 | 73.3 | 58.3 | 54.9 | 59.5 | 60.47 | 63.3 | 66.91 |
| Net income 1 | 48.5 | 36.4 | -57 | -5.8 | 19.8 | 30.81 | 33.52 | 38.29 |
| Net Debt 1 | 9.8 | -5.7 | 115.3 | 112 | 25 | 1.004 | -28.49 | -53.18 |
| Reference price 2 | 2.0250 | 1.8400 | 1.1040 | 0.8740 | 0.8800 | 0.9340 | 0.9340 | 0.9340 |
| Nbr of stocks (in thousands) | 418,434 | 418,497 | 418,630 | 419,289 | 420,354 | 421,330 | - | - |
| Announcement Date | 9/22/22 | 9/26/23 | 9/18/24 | 9/17/25 | 8/6/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.17x | 0.72x | 5.46x | 3.96% | 538M | |
| 24.24x | 4.58x | 16.77x | 2.67% | 385B | |
| 31.64x | 4.83x | 20.03x | 1.88% | 246B | |
| 19.78x | 2.93x | 12.93x | 3.19% | 143B | |
| 26.85x | 3.93x | 16.56x | 2.21% | 77.64B | |
| 59.82x | 8.49x | 32.67x | 0.26% | 52.87B | |
| 37.92x | 6.11x | 26.54x | 2.46% | 45.35B | |
| 36.92x | 2.76x | 15.34x | 1.44% | 38.97B | |
| 20.94x | 2.9x | 12.11x | 4.24% | 38.18B | |
| 17.13x | 2.44x | 11.3x | 4.59% | 35.47B | |
| Average | 28.84x | 3.97x | 16.97x | 2.69% | 106.32B | |
| Weighted average by Cap. | 28.00x | 4.43x | 17.79x | 2.47% |
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
- PZC Stock
- Valuation PZ Cussons plc
Select your edition
All financial news and data tailored to specific country editions
