|
Market Closed -
London S.E.
11:35:01 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 1,895.00 GBX | -3.71% |
|
+2.05% | +33.73% |
| 09-18 | General Datatech, LP, Softcat plc - M&A Call | |
| 09-18 | London's FTSE 100 retreats as financials weigh; Airtel Africa tumbles | RE |
Company Valuation: Softcat plc
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,834 | 2,772 | 2,984 | 3,239 | 3,256 | 3,720 | - | - |
| Change | - | -27.69% | 7.65% | 8.52% | 0.54% | 14.26% | - | - |
| Enterprise Value (EV) 1 | 3,732 | 2,675 | 2,862 | 3,080 | 3,109 | 3,552 | 3,490 | 3,473 |
| Change | - | -28.32% | 6.98% | 7.64% | 0.94% | 14.24% | -1.73% | -0.49% |
| P/E | 40.1x | 25.2x | 26.8x | 27.4x | 24.7x | 24.7x | 23.6x | 20.1x |
| PBR | 21.4x | 13.1x | 11.9x | 10.9x | 9.63x | 11.8x | 9.6x | 7.91x |
| PEG | - | 1.7x | 21.17x | 4.51x | 2.2x | 1.5x | 5.1x | 1.2x |
| Capitalization / Revenue | 3.31x | 2.57x | 3.03x | 3.36x | 2.23x | 2.11x | 2x | 1.79x |
| EV / Revenue | 3.23x | 2.48x | 2.9x | 3.2x | 2.13x | 2.01x | 1.88x | 1.67x |
| EV / EBITDA | 30.6x | 19x | 19.5x | 19.2x | 17x | 16.2x | 14.7x | 12.9x |
| EV / EBIT | 31.3x | 19.6x | 20.3x | 20x | 18x | 17x | 15.7x | 13.9x |
| EV / FCF | 44x | 34x | 28x | 26.9x | 24.1x | 27.5x | 26.8x | 18.8x |
| FCF Yield | 2.27% | 2.94% | 3.57% | 3.72% | 4.15% | 3.64% | 3.74% | 5.31% |
| Dividend per Share 2 | 0.413 | 0.365 | 0.376 | 0.475 | 0.454 | 0.5171 | 0.5319 | 0.5672 |
| Rate of return | 2.14% | 2.62% | 2.51% | 2.92% | 2.78% | 2.73% | 2.81% | 2.99% |
| EPS 2 | 0.482 | 0.553 | 0.56 | 0.594 | 0.662 | 0.7683 | 0.8039 | 0.9423 |
| Distribution rate | 85.7% | 66% | 67.1% | 80% | 68.6% | 67.3% | 66.2% | 60.2% |
| Net sales 1 | 1,157 | 1,078 | 985.3 | 962.6 | 1,458 | 1,765 | 1,858 | 2,079 |
| EBITDA 1 | 122 | 140.7 | 147 | 160.7 | 183.4 | 219.5 | 237.2 | 269.2 |
| EBIT 1 | 119.4 | 136.1 | 140.9 | 154.1 | 172.9 | 208.6 | 223 | 249.4 |
| Net income 1 | 96.18 | 110.4 | 112 | 119 | 133 | 153 | 162 | 193.8 |
| Net Debt 1 | -101.7 | -97.3 | -122.6 | -158.5 | -147.1 | -168.9 | -230.2 | -247.2 |
| Reference price 2 | 19.33 | 13.95 | 15.00 | 16.26 | 16.33 | 18.95 | 18.95 | 18.95 |
| Nbr of stocks (in thousands) | 198,326 | 198,725 | 198,949 | 199,177 | 199,392 | 196,331 | - | - |
| Announcement Date | 10/26/21 | 10/25/22 | 10/24/23 | 10/24/24 | 10/22/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.88x | 2.11x | 17.04x | 2.53% | 5.16B | |
| 23.34x | 3.8x | 13.26x | 2.85% | 224B | |
| -132.68x | 18.51x | 102.63x | -.--% | 119B | |
| 14.13x | 1.56x | 8.19x | 3.39% | 116B | |
| 14.18x | 2.58x | 9.75x | 5.79% | 82.73B | |
| 20.06x | 5.29x | 13.01x | 2.83% | 59.94B | |
| 13.88x | 2.01x | 8.52x | 5.62% | 44.76B | |
| 22.53x | 1.85x | 11.5x | 1.3% | 44.62B | |
| 21.43x | 1.63x | 10.36x | 0.88% | 41.68B | |
| 17.34x | 2.19x | 10.38x | 5.04% | 35.55B | |
| Average | 4.01x | 4.15x | 20.46x | 3.02% | 77.42B | |
| Weighted average by Cap. | -4.27x | 5.30x | 25.23x | 2.87% |
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
- SCT Stock
- Valuation Softcat plc
Select your edition
All financial news and data tailored to specific country editions
