|
Market Closed -
London S.E.
11:35:25 2026-11-12 EST
|
5-day change | 1st Jan Change | ||
| 287.40 GBX | +0.56% |
|
+0.77% | +2.94% |
| 11:21am | Serco Group plc, Q3 2026 Earnings Call, Nov 12, 2026 | |
| 07:50am | Qinetiq ups dividend and plans buyback as sells US business to Serco | AN |
Company Valuation: Serco Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,610 | 1,788 | 1,774 | 1,532 | 2,762 | 2,745 | - | - |
| Change | - | 11.12% | -0.81% | -13.65% | 80.31% | -0.62% | - | - |
| Enterprise Value (EV) 1 | 2,218 | 2,438 | 2,336 | 2,162 | 3,472 | 3,488 | 3,440 | 3,326 |
| Change | - | 9.91% | -4.18% | -7.48% | 60.63% | 0.45% | -1.36% | -3.32% |
| P/E | 5.51x | 12.2x | 9.04x | 36.9x | 19.8x | 16.9x | 15.7x | 14.4x |
| PBR | 1.63x | 1.84x | 1.77x | 1.9x | 3.23x | 3.29x | 2.78x | 2.44x |
| PEG | - | -0.3x | 0.2x | -0.5x | 0x | 0.8x | 2.02x | 1.65x |
| Capitalization / Revenue | 0.36x | 0.39x | 0.36x | 0.32x | 0.57x | 0.54x | 0.52x | 0.5x |
| EV / Revenue | 0.5x | 0.54x | 0.48x | 0.45x | 0.71x | 0.69x | 0.65x | 0.6x |
| EV / EBITDA | 5.76x | 5.96x | 5.85x | 4.91x | 7.01x | 7.08x | 6.67x | 6.13x |
| EV / EBIT | 9.69x | 10.3x | 9.39x | 7.9x | 12.8x | 11.6x | 10.9x | 9.92x |
| EV / FCF | 11.7x | 15.3x | 11.2x | 5.6x | 15.8x | 21.1x | 19.1x | 16.3x |
| FCF Yield | 8.56% | 6.52% | 8.95% | 17.9% | 6.32% | 4.75% | 5.23% | 6.14% |
| Dividend per Share 2 | 0.0241 | 0.0286 | 0.0341 | 0.0416 | 0.045 | 0.0498 | 0.0557 | 0.0609 |
| Rate of return | 1.79% | 1.84% | 2.1% | 2.75% | 1.61% | 1.73% | 1.94% | 2.12% |
| EPS 2 | 0.2443 | 0.1279 | 0.1793 | 0.041 | 0.1407 | 0.1703 | 0.1835 | 0.1995 |
| Distribution rate | 9.86% | 22.4% | 19% | 101% | 32% | 29.2% | 30.4% | 30.5% |
| Net sales 1 | 4,425 | 4,534 | 4,874 | 4,787 | 4,877 | 5,047 | 5,255 | 5,510 |
| EBITDA 1 | 385.1 | 409.2 | 399.1 | 440.5 | 495 | 492.9 | 515.9 | 543 |
| EBIT 1 | 228.9 | 237 | 248.7 | 273.5 | 271.6 | 300.5 | 315 | 335.2 |
| Net income 1 | 303.9 | 155.4 | 202.4 | 44.2 | 145.6 | 168.3 | 179.9 | 194.6 |
| Net Debt 1 | 608.9 | 649.9 | 562.4 | 629.7 | 710.1 | 742.8 | 695.2 | 581.1 |
| Reference price 2 | 1.346 | 1.554 | 1.621 | 1.513 | 2.792 | 2.874 | 2.874 | 2.874 |
| Nbr of stocks (in thousands) | 1,195,806 | 1,150,897 | 1,094,402 | 1,012,503 | 989,325 | 955,157 | - | - |
| Announcement Date | 2/24/22 | 2/28/23 | 2/29/24 | 2/27/25 | 3/5/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.79x | 0.69x | 7.05x | 1.74% | 3.63B | |
| 28.58x | 15.85x | 22.47x | 0.74% | 803B | |
| 41.23x | 7.49x | 26.59x | 0.87% | 90.24B | |
| 23.7x | 4.75x | 10.36x | 0.69% | 71.25B | |
| 52.94x | 1.89x | 10.5x | -.--% | 51.82B | |
| 11.72x | 1.52x | 7.51x | 0.95% | 49.41B | |
| -73.2x | 16.75x | 40.63x | -.--% | 42.4B | |
| -18.32x | 3.03x | 7.23x | -.--% | 34B | |
| 21.64x | 3.59x | 8.5x | 1.48% | 34.14B | |
| 22.67x | 6.57x | 12.5x | -.--% | 29.55B | |
| Average | 12.77x | 6.21x | 15.33x | 0.65% | 121B | |
| Weighted average by Cap. | 24.33x | 12.44x | 20.47x | 0.68% |
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
- SRP Stock
- Valuation Serco Group plc
Select your edition
All financial news and data tailored to specific country editions
