Company Valuation: SHIRES INCOME

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 61.69 76.37 85.99 77.41 91.84 102.7
Change - 23.79% 12.59% -9.97% 18.64% 11.88%
Enterprise Value (EV) 1 76.9 89.72 103.5 95.19 109.1 120.4
Change - 16.67% 15.37% -8.04% 14.65% 10.33%
P/E -4.41x 3.64x 9.46x -38.1x -51.8x 11x
PBR 0.97x 0.95x 1x 0.97x 0.87x 0.96x
PEG - -0x -0.2x 0x 1.5x -0x
Capitalization / Revenue -4.88x 3.46x 8.36x -188x 135x 8.73x
EV / Revenue -6.08x 4.07x 10.1x -232x 160x 10.2x
EV / EBITDA - - - - - -
EV / EBIT -5.73x 4.21x 11x -76.6x -447x 11.3x
EV / FCF -9.49x 6.8x 18.8x -71.4x -138x 19.7x
FCF Yield -10.5% 14.7% 5.31% -1.4% -0.73% 5.06%
Dividend per Share 2 0.132 0.132 0.138 0.142 0.144 0.148
Rate of return 6.58% 5.32% 4.95% 5.68% 6.49% 5.79%
EPS 2 -0.4544 0.6815 0.2948 -0.0657 -0.0428 0.2318
Distribution rate -29% 19.4% 46.8% -216% -336% 63.8%
Net sales 1 -12.64 22.04 10.29 -0.411 0.681 11.77
EBITDA - - - - - -
EBIT 1 -13.43 21.31 9.44 -1.242 -0.244 10.67
Net income 1 -13.87 20.98 9.083 -2.031 -1.472 9.55
Net Debt 1 15.21 13.34 17.52 17.78 17.29 17.65
Reference price 2 2.005 2.480 2.790 2.500 2.220 2.555
Nbr of stocks (in thousands) 30,770 30,795 30,820 30,965 41,370 40,215
Announcement Date 6/3/20 6/16/21 7/18/22 6/7/23 7/18/24 7/16/25
1GBP in Million2GBP
Estimates


Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SHRS Stock
  4. Valuation SHIRES INCOME
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!