|
Market Closed -
London S.E.
11:35:27 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 932.60 GBX | -0.34% |
|
-1.10% | +29.46% |
| 09-09 | EARNINGS AND TRADING: Murray NAV climbs, Corero swings to profit | AN |
| 08-28 | Listen to the yellow birds |  |
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 | 12,620 | - | - |
| Change | - | -46.54% | 17.54% | -12.63% | 2.76% | 29.5% | - | - |
| Enterprise Value (EV) 1 | 20,631 | 12,600 | 16,869 | 14,483 | 15,664 | 18,167 | 18,328 | 18,519 |
| Change | - | -38.93% | 33.88% | -14.15% | 8.15% | 15.98% | 0.88% | 1.05% |
| P/E | 4.25x | -4.78x | -42.8x | 15.7x | 17.7x | 16.4x | 10.8x | 9.74x |
| PBR | 1.29x | 0.81x | 1x | 0.79x | 0.8x | 0.96x | 0.92x | 0.87x |
| PEG | - | 0x | 0.5x | -0x | -2.02x | 0.4x | 0.2x | 0.9x |
| Capitalization / Revenue | 38.6x | 18.9x | 19.8x | 16x | 15.3x | 16.1x | 14.8x | 13.9x |
| EV / Revenue | 46.2x | 25.8x | 30.8x | 24.5x | 24.6x | 23.2x | 21.6x | 20.4x |
| EV / EBITDA | 51.4x | 27.2x | 32.4x | 26.3x | 26.4x | 27.7x | 25.7x | 24.1x |
| EV / EBIT | 52.1x | 27.4x | 32.8x | 26.9x | 27.1x | 27.3x | 25.9x | 24.5x |
| EV / FCF | -14.8x | -10x | -41.3x | -21.6x | -326x | -121x | -143x | -174x |
| FCF Yield | -6.76% | -9.99% | -2.42% | -4.63% | -0.31% | -0.83% | -0.7% | -0.57% |
| Dividend per Share 2 | 0.243 | 0.263 | 0.278 | 0.293 | 0.311 | 0.3268 | 0.3436 | 0.3618 |
| Rate of return | 1.69% | 3.44% | 3.14% | 4.18% | 4.32% | 3.5% | 3.68% | 3.88% |
| EPS 2 | 3.381 | -1.597 | -0.207 | 0.446 | 0.407 | 0.567 | 0.8608 | 0.9577 |
| Distribution rate | 7.19% | -16.5% | -134% | 65.7% | 76.4% | 57.6% | 39.9% | 37.8% |
| Net sales 1 | 447 | 488 | 547 | 592 | 637 | 784.6 | 850.3 | 906 |
| EBITDA 1 | 401 | 464 | 521 | 550 | 594 | 654.8 | 713.7 | 769.7 |
| 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 | 1,145 | 1,206 |
| 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 | 9.326 | 9.326 | 9.326 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.5x | 23.21x | 27.81x | 3.49% | 17.15B | |
| 39.43x | 15.42x | 15.75x | 5.43% | 56.7B | |
| 8.15x | 11.98x | 14.68x | 5.88% | 15.76B | |
| 18.23x | 16.52x | 23.73x | 5.18% | 14.59B | |
| 9.37x | 13.39x | 15.95x | 5.34% | 12.31B | |
| 27.17x | 10.85x | 17.05x | 3.97% | 10.01B | |
| 7.58x | 19.99x | 27.05x | 3.27% | 9.3B | |
| 14.64x | 11.8x | 18.54x | 6.44% | 9.28B | |
| 34.44x | 7.46x | 12x | 5.72% | 8.77B | |
| -138.72x | 7.99x | 19.23x | 2.17% | 6.48B | |
| Average | 3.68x | 13.86x | 19.18x | 4.69% | 16.04B | |
| Weighted average by Cap. | 18.15x | 14.89x | 18.51x | 4.96% |
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
