|
Market Closed -
London S.E.
11:35:20 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 789.50 GBX | +0.19% |
|
+0.57% | +26.52% |
| 11-06 | Cuts for Aviva and Glanbia, hike for Ryanair | AN |
| 11-05 | RS Group shares jump as half-year profit and sales beat consensus | AN |
Company Valuation: RS Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,104 | 4,318 | 3,443 | 2,660 | 2,624 | 3,609 | - | - |
| Change | - | -15.39% | -20.28% | -22.74% | -1.36% | 37.54% | - | - |
| Enterprise Value (EV) 1 | 5,146 | 4,431 | 3,861 | 3,024 | 2,953 | 4,007 | 3,926 | 3,838 |
| Change | - | -13.89% | -12.87% | -21.67% | -2.36% | 35.71% | -2.02% | -2.26% |
| P/E | 22.3x | 15.2x | 18.8x | 17.3x | 16.2x | 20.8x | 17.8x | 15.7x |
| PBR | 4.6x | 3.21x | 2.4x | 1.95x | 1.86x | 2.6x | 2.37x | 2.2x |
| PEG | - | 0.6x | -0.5x | -1.1x | 2.51x | 2.1x | 1.1x | 1.2x |
| Capitalization / Revenue | 2x | 1.45x | 1.17x | 0.92x | 0.91x | 1.17x | 1.13x | 1.08x |
| EV / Revenue | 2.02x | 1.49x | 1.31x | 1.04x | 1.02x | 1.3x | 1.23x | 1.15x |
| EV / EBITDA | 13.8x | 9.77x | 10.5x | 9.06x | 9.09x | 11.5x | 10.2x | 9.2x |
| EV / EBIT | 16.1x | 11x | 12.4x | 10.1x | 11.1x | 14x | 12.3x | 10.9x |
| EV / FCF | 32.1x | 17x | 26.6x | 14.4x | 14x | 24.1x | 20.5x | 17.6x |
| FCF Yield | 3.12% | 5.88% | 3.76% | 6.94% | 7.14% | 4.15% | 4.87% | 5.67% |
| Dividend per Share 2 | 0.18 | 0.209 | 0.22 | 0.224 | 0.229 | 0.2406 | 0.2542 | 0.2721 |
| Rate of return | 1.66% | 2.29% | 3.03% | 3.99% | 4.09% | 3.05% | 3.22% | 3.45% |
| EPS 2 | 0.486 | 0.602 | 0.387 | 0.325 | 0.346 | 0.3803 | 0.4446 | 0.5035 |
| Distribution rate | 37% | 34.7% | 56.8% | 68.9% | 66.2% | 63.3% | 57.2% | 54% |
| Net sales 1 | 2,554 | 2,982 | 2,942 | 2,904 | 2,881 | 3,077 | 3,189 | 3,332 |
| EBITDA 1 | 372.5 | 453.5 | 368.9 | 333.6 | 324.9 | 349.8 | 383.6 | 417.2 |
| EBIT 1 | 320.4 | 402.2 | 311.8 | 298.9 | 265 | 286.1 | 318.4 | 351 |
| Net income 1 | 230 | 284.8 | 183.7 | 152.6 | 161.9 | 173.7 | 203.4 | 227.6 |
| Net Debt 1 | 42.1 | 113 | 418.2 | 364.2 | 328.9 | 398.4 | 317.5 | 228.9 |
| Reference price 2 | 10.840 | 9.140 | 7.268 | 5.615 | 5.600 | 7.895 | 7.895 | 7.895 |
| Nbr of stocks (in thousands) | 470,833 | 472,446 | 473,660 | 473,706 | 468,511 | 457,081 | - | - |
| Announcement Date | 5/24/22 | 5/23/23 | 5/22/24 | 5/21/25 | 5/20/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.76x | 1.3x | 11.46x | 3.05% | 4.82B | |
| 29.53x | 5.16x | 18.63x | 0.91% | 116B | |
| 30.46x | 4.77x | 18.2x | 1.76% | 87.19B | |
| 30.38x | 3.48x | 20.05x | 0.68% | 67.45B | |
| 41.64x | 6.52x | 28.7x | 1.84% | 60.8B | |
| 31.88x | 6.44x | 18.86x | -.--% | 46.33B | |
| 22.84x | 1.96x | 14.13x | 2.06% | 33.24B | |
| 21.93x | 4.17x | 14.33x | 2.73% | 31.03B | |
| 23.38x | 4.3x | 16.22x | 0.1% | 31.87B | |
| 22.44x | 3.25x | 13.99x | 1.04% | 27.11B | |
| Average | 27.53x | 4.13x | 17.46x | 1.42% | 50.56B | |
| Weighted average by Cap. | 29.72x | 4.68x | 18.95x | 1.22% |
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
- ECM Stock
- Valuation RS Group plc
Select your edition
All financial news and data tailored to specific country editions
