|
Market Closed -
London S.E.
11:35:20 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 425.20 GBX | -0.14% |
|
+13.93% | -33.46% |
| 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 | 639.9 | - | - |
| Change | - | -12.47% | 2.37% | -12.82% | -48.42% | -25.54% | - | - |
| Enterprise Value (EV) 1 | 2,888 | 2,736 | 2,806 | 2,663 | 1,733 | 1,464 | 1,451 | 1,430 |
| Change | - | -5.27% | 2.57% | -5.09% | -34.91% | -15.54% | -0.88% | -1.44% |
| P/E | -26.1x | 40.2x | 24.5x | 25.1x | -6.08x | 10.9x | 11.3x | 9.84x |
| PBR | 12.4x | 6.4x | 6.11x | 4.04x | 5.63x | 2.46x | 2.26x | 1.9x |
| PEG | - | -0x | 0.4x | -1.7x | 0x | -0x | -3.45x | 0.7x |
| Capitalization / Revenue | 2.41x | 1.33x | 1.07x | 0.87x | 0.55x | 0.4x | 0.39x | 0.37x |
| EV / Revenue | 3.26x | 1.95x | 1.57x | 1.39x | 1.12x | 0.91x | 0.88x | 0.84x |
| EV / EBITDA | 126x | 16.4x | 11.8x | 9.62x | 9.27x | 5.74x | 5.4x | 4.98x |
| EV / EBIT | -107x | 23.4x | 15.4x | 12.5x | 12.9x | 13.7x | 12.7x | 11.6x |
| EV / FCF | 206x | 342x | 200x | 50.3x | 45.6x | -49.5x | 65.1x | 32.7x |
| FCF Yield | 0.48% | 0.29% | 0.5% | 1.99% | 2.19% | -2.02% | 1.54% | 3.06% |
| 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 | 0.3762 | 0.4322 |
| Distribution rate | - | 25.6% | 48.3% | 65.8% | -15.3% | - | - | - |
| Net sales 1 | 886 | 1,400 | 1,793 | 1,918 | 1,553 | 1,614 | 1,652 | 1,712 |
| EBITDA 1 | 23 | 167 | 238 | 277 | 187 | 255 | 268.8 | 287.3 |
| EBIT 1 | -27 | 117 | 182 | 213 | 134 | 107.1 | 114.4 | 123.2 |
| Net income 1 | -82 | 47 | 79 | 67 | -153 | 36.93 | 48.12 | 60.54 |
| Net Debt 1 | 755 | 869 | 895 | 997 | 874 | 824.2 | 811.3 | 790.4 |
| Reference price 2 | 16.320 | 14.295 | 14.670 | 12.830 | 6.900 | 4.252 | 4.252 | 4.252 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.95x | 0.91x | 5.74x | -.--% | 857M | |
| 7.17x | 1.13x | 6.3x | 3.73% | 31.94B | |
| 20.83x | 1.92x | 12.79x | -.--% | 25.78B | |
| 14.63x | 3.71x | 8.58x | 1.83% | 22.82B | |
| 24.47x | 2.18x | 11.12x | -.--% | 17.64B | |
| 18.05x | 1.2x | 10.11x | 2.92% | 17.15B | |
| 12.09x | 0.61x | 6.32x | 3.48% | 12.72B | |
| 17.49x | 2.23x | 10.78x | 2.3% | 12.26B | |
| 25.5x | 6.45x | 16x | 1.21% | 10.36B | |
| 27.97x | 0.59x | 8.82x | -.--% | 8.65B | |
| Average | 17.91x | 2.09x | 9.66x | 1.55% | 16.02B | |
| Weighted average by Cap. | 17.01x | 2.10x | 9.71x | 1.85% |
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
