|
Market Closed -
London S.E.
12:35:03 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 288.20 GBX | -0.89% |
|
+2.42% | +3.22% |
| 10-23 | Republican 'Muslim Brotherhood' attacks on El-Sayed in Michigan seek to exploit Democratic fault lines | RE |
| 10-15 | Mercantile Investment backs UK companies as interim revenue grows | 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 | 2,801 | - | - |
| Change | - | 11.12% | -0.81% | -13.65% | 80.31% | 1.39% | - | - |
| Enterprise Value (EV) 1 | 2,218 | 2,438 | 2,336 | 2,162 | 3,472 | 3,543 | 3,438 | 3,322 |
| Change | - | 9.91% | -4.18% | -7.48% | 60.63% | 2.05% | -2.97% | -3.38% |
| P/E | 5.51x | 12.2x | 9.04x | 36.9x | 19.8x | 16.9x | 15.7x | 14.5x |
| PBR | 1.63x | 1.84x | 1.77x | 1.9x | 3.23x | 3.3x | 2.79x | 2.45x |
| PEG | - | -0.3x | 0.2x | -0.5x | 0x | 0.8x | 2x | 1.81x |
| Capitalization / Revenue | 0.36x | 0.39x | 0.36x | 0.32x | 0.57x | 0.55x | 0.54x | 0.51x |
| EV / Revenue | 0.5x | 0.54x | 0.48x | 0.45x | 0.71x | 0.7x | 0.66x | 0.61x |
| EV / EBITDA | 5.76x | 5.96x | 5.85x | 4.91x | 7.01x | 7.19x | 6.69x | 6.16x |
| EV / EBIT | 9.69x | 10.3x | 9.39x | 7.9x | 12.8x | 11.8x | 11x | 10x |
| EV / FCF | 11.7x | 15.3x | 11.2x | 5.6x | 15.8x | 21.4x | 19.1x | 16.3x |
| FCF Yield | 8.56% | 6.52% | 8.95% | 17.9% | 6.32% | 4.67% | 5.24% | 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% | 1.93% | 2.11% |
| EPS 2 | 0.2443 | 0.1279 | 0.1793 | 0.041 | 0.1407 | 0.1703 | 0.1836 | 0.1984 |
| Distribution rate | 9.86% | 22.4% | 19% | 101% | 32% | 29.2% | 30.3% | 30.7% |
| Net sales 1 | 4,425 | 4,534 | 4,874 | 4,787 | 4,877 | 5,047 | 5,234 | 5,479 |
| EBITDA 1 | 385.1 | 409.2 | 399.1 | 440.5 | 495 | 492.9 | 514.2 | 539.7 |
| EBIT 1 | 228.9 | 237 | 248.7 | 273.5 | 271.6 | 300.5 | 313.5 | 331.5 |
| Net income 1 | 303.9 | 155.4 | 202.4 | 44.2 | 145.6 | 168.3 | 180.1 | 193.5 |
| Net Debt 1 | 608.9 | 649.9 | 562.4 | 629.7 | 710.1 | 742.8 | 637.4 | 521.4 |
| Reference price 2 | 1.346 | 1.554 | 1.621 | 1.513 | 2.792 | 2.882 | 2.882 | 2.882 |
| Nbr of stocks (in thousands) | 1,195,806 | 1,150,897 | 1,094,402 | 1,012,503 | 989,325 | 971,746 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.93x | 0.7x | 7.19x | 1.73% | 3.75B | |
| 33.01x | 17.01x | 24.19x | 0.65% | 769B | |
| 39.88x | 7.25x | 25.73x | 0.9% | 87.29B | |
| 24.18x | 4.82x | 10.5x | 0.68% | 72.45B | |
| 11.24x | 1.46x | 7.24x | 0.99% | 47.36B | |
| -72.94x | 16.71x | 40.54x | -.--% | 42.25B | |
| 44.13x | 1.69x | 9.5x | -.--% | 46.08B | |
| 21.34x | 3.6x | 8.54x | 1.48% | 34.27B | |
| 20.1x | 6.14x | 11.77x | -.--% | 26.33B | |
| 10.51x | 2.68x | 6.46x | -.--% | 26.6B | |
| Average | 14.84x | 6.21x | 15.16x | 0.64% | 115.54B | |
| Weighted average by Cap. | 27.44x | 13.22x | 21.55x | 0.64% |
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
