|
Market Closed -
London S.E.
11:35:29 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 908.00 GBX | -0.61% |
|
-2.30% | +26.04% |
| 10-06 | The Best M&A Vintage Since 2001 Played Out in Six Months |  |
| 10-05 | Switzerland: has greediness become a risk? |  |
Company Valuation: SEGRO plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,270 | 9,233 | 10,853 | 9,483 | 9,745 | 12,287 | - | - |
| Change | - | -46.54% | 17.54% | -12.63% | 2.76% | 26.09% | - | - |
| Enterprise Value (EV) 1 | 20,631 | 12,600 | 16,869 | 14,483 | 15,664 | 17,835 | 17,995 | 18,186 |
| Change | - | -38.93% | 33.88% | -14.15% | 8.15% | 13.86% | 0.9% | 1.06% |
| P/E | 4.25x | -4.78x | -42.8x | 15.7x | 17.7x | 16x | 10.5x | 9.58x |
| PBR | 1.29x | 0.81x | 1x | 0.79x | 0.8x | 0.99x | 0.92x | 0.87x |
| PEG | - | 0x | 0.5x | -0x | -2.02x | 0.4x | 0.2x | 1.01x |
| Capitalization / Revenue | 38.6x | 18.9x | 19.8x | 16x | 15.3x | 17.1x | 14.5x | 13.6x |
| EV / Revenue | 46.2x | 25.8x | 30.8x | 24.5x | 24.6x | 24.9x | 21.2x | 20.1x |
| EV / EBITDA | 51.4x | 27.2x | 32.4x | 26.3x | 26.4x | 27.2x | 25.4x | 23.7x |
| EV / EBIT | 52.1x | 27.4x | 32.8x | 26.9x | 27.1x | 26.8x | 25.4x | 24x |
| EV / FCF | -14.8x | -10x | -41.3x | -21.6x | -326x | -119x | -140x | -171x |
| FCF Yield | -6.76% | -9.99% | -2.42% | -4.63% | -0.31% | -0.84% | -0.71% | -0.58% |
| Dividend per Share 2 | 0.243 | 0.263 | 0.278 | 0.293 | 0.311 | 0.3268 | 0.344 | 0.3623 |
| Rate of return | 1.69% | 3.44% | 3.14% | 4.18% | 4.32% | 3.58% | 3.77% | 3.97% |
| EPS 2 | 3.381 | -1.597 | -0.207 | 0.446 | 0.407 | 0.5694 | 0.871 | 0.9536 |
| Distribution rate | 7.19% | -16.5% | -134% | 65.7% | 76.4% | 57.4% | 39.5% | 38% |
| Net sales 1 | 447 | 488 | 547 | 592 | 637 | 717.1 | 850.3 | 906 |
| EBITDA 1 | 401 | 464 | 521 | 550 | 594 | 654.8 | 709.1 | 765.8 |
| EBIT 1 | 396 | 460 | 515 | 538 | 577 | 666.1 | 707.7 | 757.2 |
| Net income 1 | 4,060 | -1,927 | -253 | 594 | 551 | 635.5 | 1,150 | 1,227 |
| Net Debt 1 | 3,361 | 3,367 | 6,016 | 5,000 | 5,919 | 5,548 | 5,708 | 5,899 |
| Reference price 2 | 14.365 | 7.636 | 8.864 | 7.012 | 7.204 | 9.136 | 9.136 | 9.136 |
| Nbr of stocks (in thousands) | 1,202,254 | 1,209,164 | 1,224,400 | 1,352,363 | 1,352,695 | 1,353,191 | - | - |
| Announcement Date | 2/18/22 | 2/17/23 | 2/16/24 | 2/14/25 | 2/20/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.05x | 24.98x | 27.35x | 3.58% | 16.33B | |
| 37.92x | 18.12x | 23x | 3.36% | 121B | |
| 30.09x | 13.69x | 17.42x | 4.56% | 63.93B | |
| 35.28x | 14.35x | 14.8x | 6.12% | 50.32B | |
| 17.9x | 15.13x | 17.23x | 1.15% | 37.19B | |
| 25.53x | 10.36x | 14.28x | 4.91% | 14.66B | |
| 8.04x | 11.79x | 14.44x | 6.21% | 14.36B | |
| 18.19x | 16.18x | 23.51x | 5.3% | 14.11B | |
| 28.45x | 10.97x | 16.01x | 4.29% | 12.94B | |
| 14.86x | 10.86x | 15.93x | 6.79% | 12.22B | |
| Average | 23.23x | 14.64x | 18.40x | 4.63% | 35.7B | |
| Weighted average by Cap. | 29.44x | 15.64x | 19.26x | 4.15% |
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
- SGRO Stock
- Valuation SEGRO plc
Select your edition
All financial news and data tailored to specific country editions
