|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,901.00 GBX | -0.52% |
|
-0.94% | +34.16% |
| 06-29 | Softcat extends Graeme Watt's chairmanship up to April 2030 | AN |
| 06-15 | Citi Downgrades Softcat to Neutral Rating, Boosts PT | MT |
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 | 3,732 | - | - |
| Change | - | -27.69% | 7.65% | 8.52% | 0.54% | 14.61% | - | - |
| Enterprise Value (EV) 1 | 3,732 | 2,675 | 2,862 | 3,080 | 3,109 | 3,542 | 3,502 | 3,475 |
| Change | - | -28.32% | 6.98% | 7.64% | 0.94% | 13.93% | -1.12% | -0.78% |
| P/E | 40.1x | 25.2x | 26.8x | 27.4x | 24.7x | 26x | 24x | 20.8x |
| PBR | 21.4x | 13.1x | 11.9x | 10.9x | 9.63x | 11x | 9.08x | 7.56x |
| PEG | - | 1.7x | 21.17x | 4.51x | 2.2x | 2.5x | 2.77x | 1.4x |
| Capitalization / Revenue | 3.31x | 2.57x | 3.03x | 3.36x | 2.23x | 2.14x | 2.09x | 1.91x |
| EV / Revenue | 3.23x | 2.48x | 2.9x | 3.2x | 2.13x | 2.03x | 1.96x | 1.78x |
| EV / EBITDA | 30.6x | 19x | 19.5x | 19.2x | 17x | 16.4x | 15.4x | 13.8x |
| EV / EBIT | 31.3x | 19.6x | 20.3x | 20x | 18x | 17.6x | 16.5x | 14.6x |
| EV / FCF | 44x | 34x | 28x | 26.9x | 24.1x | 26.6x | 25.2x | 21.3x |
| FCF Yield | 2.27% | 2.94% | 3.57% | 3.72% | 4.15% | 3.76% | 3.97% | 4.7% |
| Dividend per Share 2 | 0.413 | 0.365 | 0.376 | 0.475 | 0.454 | 0.4936 | 0.521 | 0.5821 |
| Rate of return | 2.14% | 2.62% | 2.51% | 2.92% | 2.78% | 2.6% | 2.74% | 3.06% |
| EPS 2 | 0.482 | 0.553 | 0.56 | 0.594 | 0.662 | 0.73 | 0.7931 | 0.9136 |
| Distribution rate | 85.7% | 66% | 67.1% | 80% | 68.6% | 67.6% | 65.7% | 63.7% |
| Net sales 1 | 1,157 | 1,078 | 985.3 | 962.6 | 1,458 | 1,744 | 1,783 | 1,953 |
| EBITDA 1 | 122 | 140.7 | 147 | 160.7 | 183.4 | 216.5 | 227.3 | 252.2 |
| EBIT 1 | 119.4 | 136.1 | 140.9 | 154.1 | 172.9 | 201.1 | 212.7 | 238.7 |
| Net income 1 | 96.18 | 110.4 | 112 | 119 | 133 | 147 | 159.5 | 186.4 |
| Net Debt 1 | -101.7 | -97.3 | -122.6 | -158.5 | -147.1 | -189.6 | -229.3 | -256.6 |
| Reference price 2 | 19.33 | 13.95 | 15.00 | 16.26 | 16.33 | 19.01 | 19.01 | 19.01 |
| Nbr of stocks (in thousands) | 198,326 | 198,725 | 198,949 | 199,177 | 199,392 | 196,305 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.18x | 2.04x | 16.45x | 2.58% | 5.02B | |
| 28.2x | 4.52x | 15.79x | 2.33% | 273B | |
| -94.09x | 14.88x | 86.13x | -.--% | 93.11B | |
| 10.29x | 1.13x | 5.93x | 4.69% | 84.77B | |
| 14.14x | 2.58x | 9.73x | 5.81% | 82.46B | |
| 19.48x | 5.11x | 12.62x | 2.92% | 58.41B | |
| 14.32x | 2.09x | 8.77x | 5.44% | 46.62B | |
| 18.9x | 1.52x | 9.57x | 1.57% | 35.35B | |
| 20.03x | 1.48x | 9.4x | 0.99% | 35.45B | |
| 16.64x | 2.14x | 9.95x | 5.2% | 34.52B | |
| Average | 7.41x | 3.75x | 18.43x | 3.15% | 74.85B | |
| Weighted average by Cap. | 6.49x | 4.69x | 21.21x | 2.96% |
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
- SCT Stock
- Valuation Softcat plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
