Valuation S4 Capital plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:07 2026-07-21 EDT			5-day change	1st Jan Change
35.90 ^GBX	+1.41%		+1.56%	+75.98%

07-16	S4 Capital plc Announces Appointment of Christian Juhl as an Independent Non-Executive Director, Effective July 15, 2026	CI
07-02	WINNERS & LOSERS: Capricorn jumps after agreeing to Genel takeover	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,430	1,054	307.4	199.6	136.7	236.9	-	-
Change	-	-69.27%	-70.83%	-35.06%	-31.53%	73.3%	-	-
Enterprise Value (EV) ¹	3,448	1,216	531.8	381.1	251.7	338.8	307.1	274.6
Change	-	-64.74%	-56.25%	-28.33%	-33.96%	34.6%	-9.35%	-10.56%
P/E	-61.6x	-7.01x	-59.3x	-0.72x	-5.51x	-8.2x	50.8x	35x
PBR	4.37x	-	0.39x	0.38x	0.27x	0.48x	0.47x	0.46x
PEG	-	-0x	0.6x	-0x	0.1x	-0.4x	-0x	0.8x
Capitalization / Revenue	5x	0.99x	0.3x	0.24x	0.2x	0.37x	0.36x	0.36x
EV / Revenue	5.02x	1.14x	0.53x	0.45x	0.37x	0.53x	0.47x	0.41x
EV / EBITDA	34.1x	9.79x	5.68x	4.34x	3.1x	4x	3.45x	2.91x
EV / EBIT	36.4x	10.7x	6.49x	4.87x	3.4x	4.49x	3.76x	3.21x
EV / FCF	79.3x	19.6x	-32x	4.76x	2.11x	11.4x	6.44x	5.18x
FCF Yield	1.26%	5.09%	-3.12%	21%	47.4%	8.8%	15.5%	19.3%
Dividend per Share ²	-	-	-	-	0.011	0.0185	0.0222	0.025
Rate of return	-	-	-	-	5.39%	5.15%	6.17%	6.97%
EPS ²	-0.103	-0.27	-0.009	-0.457	-0.037	-0.0438	0.00707	0.0103
Distribution rate	-	-	-	-	-29.7%	-42.2%	313%	244%
Net sales ¹	686.6	1,069	1,012	848.2	673	639.2	650.4	666.5
EBITDA ¹	101	124.2	93.7	87.8	81.2	84.62	88.92	94.54
EBIT ¹	94.81	114.1	82	78.3	74	75.52	81.6	85.56
Net income ¹	-56.72	-159.6	-6	-306.9	-24.8	-30.44	4.233	7.783
Net Debt ¹	18.03	161.7	224.4	181.5	115	101.9	70.19	37.75
Reference price ²	6.3400	1.8920	0.5340	0.3280	0.2040	0.3590	0.3590	0.3590
Nbr of stocks (in thousands)	541,017	557,035	575,681	608,680	670,053	659,861	-	-
Announcement Date	5/6/22	3/29/23	3/27/24	3/24/25	3/24/26	-	-	-

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.($)
S4 CAPITAL PLC	-8.08x	0.52x	3.96x	5.23%	313M
PUBLICIS GROUPE S.A.	12.58x	1.38x	6.23x	4.46%	25.13B
OMNICOM GROUP., INC.	9.25x	1.08x	5.73x	4.23%	23.48B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.24x	5.4x	9.8x	7.17%	10.98B
JCDECAUX SE	16.2x	1.24x	4.18x	3.1%	5.39B
CYBERAGENT, INC.	17.39x	0.62x	6.09x	1.39%	4.63B
WPP PLC	8.94x	0.65x	3.89x	5.22%	4.16B
NIQ GLOBAL INTELLIGENCE PLC	-33.39x	1.36x	5.77x	-.--%	3.17B
HAKUHODO DY HOLDINGS INC	17.52x	0.38x	5.33x	2.52%	2.8B
Average	5.85x	1.40x	5.67x	3.7%	8.89B
Weighted average by Cap.	10.16x	1.71x	6.25x	4.29%