|
Market Closed -
London S.E.
11:35:28 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 240.00 GBX | +5.54% |
|
+6.86% | -62.58% |
| 06:11am | Mercantile Investment backs UK companies as interim revenue grows | AN |
| 10-13 | WINNERS & LOSERS: BP climbs as trims net debt; tech investors struggle | AN |
Company Valuation: Vistry Group PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,621 | 2,162 | 3,166 | 1,892 | 2,051 | 761.7 | - | - |
| Change | - | -17.51% | 46.41% | -40.23% | 8.4% | -62.87% | - | - |
| Enterprise Value (EV) 1 | 2,420 | 2,044 | 3,255 | 2,170 | 2,294 | 820.8 | 710 | 595.9 |
| Change | - | -15.53% | 59.22% | -33.34% | 5.73% | -64.22% | -13.49% | -16.08% |
| P/E | 10.4x | 7.25x | 14.4x | 26.2x | 15.3x | -0.93x | 7.58x | 6.46x |
| PBR | 1.1x | 0.45x | 0.96x | 0.6x | 0.63x | 0.27x | 0.26x | 0.25x |
| PEG | - | -0.3x | -0.5x | -0.4x | 0.2x | 0x | -0x | 0.4x |
| Capitalization / Revenue | 1.11x | 0.79x | 0.89x | 0.5x | 0.49x | 0.19x | 0.19x | 0.19x |
| EV / Revenue | 1.03x | 0.75x | 0.91x | 0.57x | 0.55x | 0.21x | 0.18x | 0.15x |
| EV / EBITDA | 7.03x | 4.89x | 5.79x | 5.02x | 5.36x | 2.96x | 2.25x | 1.73x |
| EV / EBIT | 7.76x | 5.34x | 6.67x | 6.06x | 6.48x | 3.5x | 2.69x | 2.01x |
| EV / FCF | 9.12x | 39.9x | -43.5x | 16.4x | 13.1x | 4.23x | 3.91x | 3.02x |
| FCF Yield | 11% | 2.51% | -2.3% | 6.09% | 7.61% | 23.6% | 25.6% | 33.1% |
| Dividend per Share 2 | 0.6 | 0.55 | - | - | - | - | 0.00587 | 0.0617 |
| Rate of return | 5.07% | 8.79% | - | - | - | - | 0.24% | 2.57% |
| EPS 2 | 1.141 | 0.863 | 0.637 | 0.218 | 0.42 | -2.57 | 0.3165 | 0.3716 |
| Distribution rate | 52.6% | 63.7% | - | - | - | - | 1.85% | 16.6% |
| Net sales 1 | 2,359 | 2,729 | 3,564 | 3,779 | 4,155 | 3,958 | 3,973 | 3,914 |
| EBITDA 1 | 344.4 | 417.8 | 562 | 432.1 | 428.2 | 277 | 314.9 | 344.9 |
| EBIT 1 | 311.9 | 382.5 | 487.9 | 358.2 | 353.8 | 234.4 | 264 | 296.9 |
| Net income 1 | 254.1 | 204.3 | 223.4 | 74.5 | 138 | -825.2 | 93.69 | 119 |
| Net Debt 1 | -201.4 | -118.2 | 88.8 | 277.1 | 242.3 | 59.03 | -51.69 | -165.9 |
| Reference price 2 | 11.840 | 6.255 | 9.175 | 5.720 | 6.414 | 2.400 | 2.400 | 2.400 |
| Nbr of stocks (in thousands) | 221,404 | 345,711 | 345,068 | 330,844 | 319,839 | 317,387 | - | - |
| Announcement Date | 3/2/22 | 3/22/23 | 3/14/24 | 3/26/25 | 3/4/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -0.88x | 0.2x | 2.82x | -.--% | 949M | |
| 12.82x | 1.23x | 9.48x | 1.34% | 37.38B | |
| 10.87x | 1.26x | 7.59x | 0.95% | 20.5B | |
| 15.15x | 0.67x | 10.42x | 2.72% | 17.47B | |
| 9.82x | 0.91x | 8.68x | 4.07% | 17.04B | |
| 16x | 1.61x | 11.02x | -.--% | 15.28B | |
| 9.7x | 0.81x | 8.76x | 4.3% | 13.78B | |
| 10.26x | 1.23x | 7.49x | 0.79% | 12.02B | |
| 13x | 0.8x | 6.42x | 3.23% | 6.45B | |
| Average | 10.75x | 0.97x | 8.08x | 1.93% | 15.65B | |
| Weighted average by Cap. | 12.20x | 1.10x | 8.97x | 1.96% |
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
- BVS Stock
- Valuation Vistry Group PLC
Select your edition
All financial news and data tailored to specific country editions
