Company Valuation: Westminster Group PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2019 2020 2021 2022 2024
Market Cap 1 17.96 16.2 19 4.958 8.098
Change - -9.79% 17.26% -73.9% -
Enterprise Value (EV) 1 19.97 14.12 18.1 4.89 9.213
Change - -29.28% 28.13% -72.98% -
P/E -13.2x -29.3x -9.28x 41x -2.86x
PBR 8.43x 3.81x 2.42x 0.62x 2.03x
PEG - 0.4x -0.1x -0x -
Capitalization / Revenue 1.65x 1.63x 2.69x 0.52x 1.34x
EV / Revenue 1.83x 1.42x 2.57x 0.51x 1.53x
EV / EBITDA -27x -22.2x -10.1x -26.9x -8.21x
EV / EBIT -23.5x -19x -9.44x -15x -7.16x
EV / FCF -27.5x -12.6x -6.42x -10.4x -
FCF Yield -3.63% -7.93% -15.6% -9.66% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0101 -0.003443 -0.006194 0.000366 -0.00857
Distribution rate - - - - -
Net sales 1 10.89 9.945 7.051 9.528 6.034
EBITDA 1 -0.74 -0.637 -1.794 -0.182 -1.123
EBIT 1 -0.851 -0.744 -1.917 -0.325 -1.286
Net income 1 -1.398 -0.56 -1.921 0.121 -2.833
Net Debt 1 2.013 -2.076 -0.9 -0.068 1.115
Reference price 2 0.133000 0.101000 0.057500 0.015000 0.024500
Nbr of stocks (in thousands) 135,028 160,403 330,387 330,515 330,515
Announcement Date 6/1/20 5/28/21 6/8/22 6/19/23 11/21/24
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.23M
18.81x3.3x13.21x1.47% 13.04B
20.1x0.97x8.39x - 5.23B
8.59x2.4x4.63x3.12% 5.11B
23.09x0.93x5.78x1.74% 2.86B
16.54x0.53x4.23x4.32% 1.71B
46.38x - - - 1.4B
27.63x - - - 1.28B
19.71x - - - 1.15B
Average 22.61x 1.63x 7.25x 2.66% 3.53B
Weighted average by Cap. 19.24x 2.29x 9.43x 2.09%

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. WSG Stock
  4. Valuation Westminster Group PLC