|
Market Closed -
London S.E.
11:35:15 2026-09-23 EDT
|
5-day change | 1st Jan Change | ||
| 268.00 GBX | -0.67% |
|
+0.68% | -58.22% |
| 09-23 | FTSE 100 flat as Iran strikes defiant tone at UN | AN |
| 09-22 | FTSE 100 ends down amid wait for US-Iran progress | 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 | 850.6 | - | - |
| Change | - | -17.51% | 46.41% | -40.23% | 8.4% | -58.54% | - | - |
| Enterprise Value (EV) 1 | 2,420 | 2,044 | 3,255 | 2,170 | 2,294 | 852.9 | 764.8 | 660.5 |
| Change | - | -15.53% | 59.22% | -33.34% | 5.73% | -62.82% | -10.33% | -13.64% |
| P/E | 10.4x | 7.25x | 14.4x | 26.2x | 15.3x | 8.67x | 7.39x | 5.81x |
| PBR | 1.1x | 0.45x | 0.96x | 0.6x | 0.63x | 0.26x | 0.25x | 0.24x |
| PEG | - | -0.3x | -0.5x | -0.4x | 0.2x | -0.3x | 0.4x | 0.2x |
| Capitalization / Revenue | 1.11x | 0.79x | 0.89x | 0.5x | 0.49x | 0.2x | 0.2x | 0.19x |
| EV / Revenue | 1.03x | 0.75x | 0.91x | 0.57x | 0.55x | 0.2x | 0.18x | 0.15x |
| EV / EBITDA | 7.03x | 4.89x | 5.79x | 5.02x | 5.36x | 2.6x | 2.28x | 1.76x |
| EV / EBIT | 7.76x | 5.34x | 6.67x | 6.06x | 6.48x | 3.08x | 2.72x | 2.11x |
| EV / FCF | 9.12x | 39.9x | -43.5x | 16.4x | 13.1x | 3.08x | 4.41x | 3.97x |
| FCF Yield | 11% | 2.51% | -2.3% | 6.09% | 7.61% | 32.4% | 22.7% | 25.2% |
| Dividend per Share 2 | 0.6 | 0.55 | - | - | - | - | 0.0286 | 0.1259 |
| Rate of return | 5.07% | 8.79% | - | - | - | - | 1.07% | 4.7% |
| EPS 2 | 1.141 | 0.863 | 0.637 | 0.218 | 0.42 | 0.3092 | 0.3626 | 0.4609 |
| Distribution rate | 52.6% | 63.7% | - | - | - | - | 7.89% | 27.3% |
| Net sales 1 | 2,359 | 2,729 | 3,564 | 3,779 | 4,155 | 4,166 | 4,242 | 4,432 |
| EBITDA 1 | 344.4 | 417.8 | 562 | 432.1 | 428.2 | 327.8 | 335.6 | 374.8 |
| EBIT 1 | 311.9 | 382.5 | 487.9 | 358.2 | 353.8 | 277.2 | 281.6 | 313 |
| Net income 1 | 254.1 | 204.3 | 223.4 | 74.5 | 138 | 99.73 | 119.8 | 150 |
| Net Debt 1 | -201.4 | -118.2 | 88.8 | 277.1 | 242.3 | 2.298 | -85.78 | -190.1 |
| Reference price 2 | 11.840 | 6.255 | 9.175 | 5.720 | 6.414 | 2.680 | 2.680 | 2.680 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.72x | 0.21x | 2.62x | -.--% | 1.14B | |
| 13.84x | 1.32x | 10.12x | 1.24% | 40.31B | |
| 12.1x | - | - | 0.83% | 22.92B | |
| 10.29x | 0.94x | 8.89x | 3.92% | 17.94B | |
| 9.66x | 0.81x | 8.84x | 4.33% | 13.8B | |
| 10.81x | 1.29x | 7.69x | 0.74% | 12.68B | |
| 12.91x | 0.79x | 6.32x | 3.28% | 6.41B | |
| 14.44x | 0.59x | 6.01x | 1.89% | 5.75B | |
| 11.96x | 0.96x | 7.46x | 5.09% | 5.11B | |
| 12.35x | 0.68x | 11.42x | 4.08% | 4.78B | |
| Average | 11.71x | 0.84x | 7.71x | 2.54% | 13.08B | |
| Weighted average by Cap. | 12.12x | 1.06x | 8.88x | 2.19% |
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
