|
Market Closed -
London S.E.
11:35:27 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 369.00 GBX | -3.66% |
|
-1.39% | -42.25% |
| 09-17 | DB raises Kingfisher; UBS raises Man Group | AN |
| 09-16 | Global markets live: Microsoft, Meta, Google, Intel, Boeing… |  |
Company Valuation: WH Smith PLC
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,133 | 1,867 | 1,911 | 1,666 | 859.5 | 555.3 | - | - |
| Change | - | -12.47% | 2.37% | -12.82% | -48.42% | -35.38% | - | - |
| Enterprise Value (EV) 1 | 2,888 | 2,736 | 2,806 | 2,663 | 1,733 | 1,379 | 1,360 | 1,333 |
| Change | - | -5.27% | 2.57% | -5.09% | -34.91% | -20.47% | -1.33% | -2% |
| P/E | -26.1x | 40.2x | 24.5x | 25.1x | -6.08x | 9.49x | 10.2x | 8.42x |
| PBR | 12.4x | 6.4x | 6.11x | 4.04x | 5.63x | 2.18x | 1.77x | 1.5x |
| PEG | - | -0x | 0.4x | -1.7x | 0x | -0x | -1.51x | 0.4x |
| Capitalization / Revenue | 2.41x | 1.33x | 1.07x | 0.87x | 0.55x | 0.35x | 0.34x | 0.32x |
| EV / Revenue | 3.26x | 1.95x | 1.57x | 1.39x | 1.12x | 0.86x | 0.83x | 0.78x |
| EV / EBITDA | 126x | 16.4x | 11.8x | 9.62x | 9.27x | 5.41x | 5.06x | 4.64x |
| EV / EBIT | -107x | 23.4x | 15.4x | 12.5x | 12.9x | 12.7x | 11.5x | 10.5x |
| EV / FCF | 206x | 342x | 200x | 50.3x | 45.6x | -50.4x | 57.5x | 28.2x |
| FCF Yield | 0.48% | 0.29% | 0.5% | 1.99% | 2.19% | -1.98% | 1.74% | 3.54% |
| Dividend per Share 2 | - | 0.091 | 0.289 | 0.336 | 0.173 | - | - | - |
| Rate of return | - | 0.64% | 1.97% | 2.62% | 2.51% | - | - | - |
| EPS 2 | -0.626 | 0.356 | 0.598 | 0.511 | -1.134 | 0.3889 | 0.3626 | 0.4384 |
| Distribution rate | - | 25.6% | 48.3% | 65.8% | -15.3% | - | - | - |
| Net sales 1 | 886 | 1,400 | 1,793 | 1,918 | 1,553 | 1,604 | 1,647 | 1,714 |
| EBITDA 1 | 23 | 167 | 238 | 277 | 187 | 255 | 268.8 | 287.3 |
| EBIT 1 | -27 | 117 | 182 | 213 | 134 | 108.5 | 118 | 126.9 |
| Net income 1 | -82 | 47 | 79 | 67 | -153 | 36.93 | 48.82 | 61.48 |
| Net Debt 1 | 755 | 869 | 895 | 997 | 874 | 823.2 | 804.9 | 777.7 |
| Reference price 2 | 16.320 | 14.295 | 14.670 | 12.830 | 6.900 | 3.690 | 3.690 | 3.690 |
| Nbr of stocks (in thousands) | 130,705 | 130,606 | 130,289 | 129,881 | 124,560 | 150,500 | - | - |
| Announcement Date | 11/11/21 | 11/10/22 | 11/9/23 | 11/14/24 | 12/19/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.85x | 0.87x | 5.49x | -.--% | 770M | |
| 12.05x | - | - | - | 370M | |
| 16.84x | - | - | 1.49% | 303M | |
| 12.66x | 0.57x | 3.89x | 6.71% | 109M | |
| Average | 12.85x | 0.72x | 4.69x | 2.73% | 387.64M | |
| Weighted average by Cap. | 11.93x | 0.83x | 5.29x | 1% |
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
- SMWH Stock
- Valuation WH Smith PLC
Select your edition
All financial news and data tailored to specific country editions
