Valuation S&U plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:01 2026-07-23 EDT			5-day change	1st Jan Change
1,985.00 ^GBX	+1.02%		+1.53%	-4.57%

07-09	PureTech Health directors buy GBP176,000 in shares	AN
05-20	S&U says first quarter profitability ahead of last year and budget	AN

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	318.2	252.7	244.2	190.2	289.2	238.8	-	-
Change	-	-20.57%	-3.37%	-22.14%	52.08%	-17.44%	-	-
Enterprise Value (EV) ¹	432.6	446.1	469	190.2	289.2	242.1	232.6	-311.2
Change	-	3.12%	5.13%	-59.46%	52.08%	-16.3%	-3.92%	-233.83%
P/E	8.38x	7.5x	9.61x	10.6x	12.2x	9.02x	7.84x	6.55x
PBR	1.54x	1.12x	1.04x	0.8x	1.16x	0.9x	0.85x	0.79x
PEG	-	-0.7x	-0.4x	-0.4x	0.4x	0.8x	0.5x	0.3x
Capitalization / Revenue	3.62x	2.46x	2.12x	1.64x	2.69x	1.96x	1.66x	1.4x
EV / Revenue	4.92x	4.34x	4.06x	1.64x	2.69x	1.98x	1.61x	-1.82x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	8.52x	9.12x	9.64x	4.24x	6.26x	4.6x	3.59x	-3.84x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.26	1.33	1.2	1	1.15	1.2	1.287	1.399
Rate of return	4.81%	6.39%	5.97%	6.39%	4.83%	6.11%	6.55%	7.12%
EPS ²	3.127	2.775	2.092	1.474	1.952	2.177	2.505	3.002
Distribution rate	40.3%	47.9%	57.4%	67.8%	58.9%	55.1%	51.4%	46.6%
Net sales ¹	87.89	102.7	115.4	115.6	107.4	122.1	144.1	171
EBITDA	51.32	49.43	49.16	-	-	-	-	-
EBIT ¹	50.79	48.9	48.65	44.83	46.16	52.6	64.73	81
Net income ¹	37.98	33.72	25.44	17.91	23.71	26.42	30.55	37
Net Debt ¹	114.4	193.4	224.8	-	-	3.3	-6.2	-550
Reference price ²	26.20	20.80	20.10	15.65	23.80	19.65	19.65	19.65
Nbr of stocks (in thousands)	12,145	12,151	12,151	12,151	12,151	12,151	-	-
Announcement Date	3/29/22	3/28/23	4/9/24	4/15/25	4/21/26	-	-	-

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.($)
S&U PLC	9.02x	1.98x	-	6.11%	319M
BAJAJ FINANCE LIMITED	26.42x	17.03x	-	0.65%	68.32B
ROCKET COMPANIES, INC.	26.45x	4.46x	15.1x	-.--%	38.03B
BAJAJ FINSERV LTD.	25.28x	5.15x	25.56x	0.08%	31.09B
SHRIRAM FINANCE LIMITED	18.36x	12.44x	23.68x	1.12%	25.82B
SYNCHRONY FINANCIAL	7.74x	1.83x	3.45x	1.76%	23.69B
SOFI TECHNOLOGIES, INC.	28.59x	4.22x	12.41x	-.--%	21.9B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	22.47x	18.7x	45.45x	0.16%	15.3B
TATA CAPITAL LIMITED	28.91x	-	-	-	15.18B
Average	21.47x	8.23x	20.94x	1.24%	26.63B
Weighted average by Cap.	23.64x	9.97x	19.44x	0.54%