|
Market Closed -
London S.E.
11:35:21 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 270.00 GBX | -0.74% |
|
-2.88% | -8.78% |
| 07-30 | Wilmington plc Provides Earnings Guidance for the Year Ended 30 June 2026 | CI |
| 06-21 | Wilmington plc(LSE:WIL) added to FTSE All-Share Index | CI |
Company Valuation: Wilmington plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 185.3 | 201.1 | 244 | 347.9 | 302.7 | 243.6 | - | - |
| Change | - | 8.5% | 21.33% | 42.61% | -12.99% | -19.53% | - | - |
| Enterprise Value (EV) 1 | 202.5 | 188 | 209 | 282.9 | 261.9 | 298.1 | 289.5 | 277.2 |
| Change | - | -7.15% | 11.15% | 35.38% | -7.45% | 13.84% | -2.88% | -4.25% |
| P/E | - | - | - | 8.58x | 26.8x | 17.8x | 14.8x | 13.4x |
| PBR | - | 3.04x | 3.11x | 3.07x | 2.75x | 2.09x | 2.12x | 1.99x |
| PEG | - | - | - | - | -0.4x | 0.9x | 0.7x | 1.3x |
| Capitalization / Revenue | 1.64x | 1.66x | 1.98x | 2.76x | 2.98x | 1.98x | 1.62x | 1.52x |
| EV / Revenue | 1.79x | 1.55x | 1.69x | 2.25x | 2.58x | 2.42x | 1.93x | 1.73x |
| EV / EBITDA | 9.02x | 6.78x | 7.43x | 11.6x | 10.7x | 9.04x | 7.43x | 6.6x |
| EV / EBIT | 12.2x | 8.7x | 8.67x | 13.1x | 11x | 10.5x | 8.6x | 7.58x |
| EV / FCF | - | 10.1x | 7.7x | 11.7x | 13.8x | 14x | 10.7x | 9.05x |
| FCF Yield | - | 9.95% | 13% | 8.56% | 7.22% | 7.12% | 9.39% | 11.1% |
| Dividend per Share 2 | 0.06 | 0.082 | 0.1 | 0.113 | 0.115 | 0.1216 | 0.1285 | 0.1364 |
| Rate of return | 2.83% | 3.57% | 3.6% | 2.9% | 3.38% | 4.47% | 4.73% | 5.01% |
| EPS 2 | - | - | - | 0.4544 | 0.1267 | 0.1528 | 0.1837 | 0.2027 |
| Distribution rate | - | - | - | 24.9% | 90.8% | 79.5% | 70% | 67.3% |
| Net sales 1 | 113 | 121 | 123.5 | 126 | 101.5 | 123.2 | 150 | 160.7 |
| EBITDA 1 | 22.46 | 27.75 | 28.12 | 24.39 | 24.5 | 32.98 | 38.98 | 42.03 |
| EBIT 1 | 16.65 | 21.62 | 24.11 | 21.68 | 23.85 | 28.31 | 33.68 | 36.56 |
| Net income 1 | - | - | - | 41.21 | 11.56 | 17.27 | 20.11 | 22.05 |
| Net Debt 1 | 17.2 | -13.03 | -34.96 | -64.98 | -40.84 | 54.53 | 45.94 | 33.63 |
| Reference price 2 | 2.120 | 2.300 | 2.780 | 3.900 | 3.400 | 2.720 | 2.720 | 2.720 |
| Nbr of stocks (in thousands) | 87,418 | 87,427 | 87,760 | 89,212 | 89,036 | 89,556 | - | - |
| Announcement Date | 9/20/21 | 9/22/22 | 9/25/23 | 9/16/24 | 9/22/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.8x | 2.42x | 9.04x | 4.47% | 331M | |
| 33.46x | 5.36x | 18.29x | -.--% | 1.93B | |
| 35.83x | - | - | - | 1.19B | |
| 8.24x | 0.93x | 2.5x | 9.01% | 1.13B | |
| 16.76x | - | - | 5.31% | 989M | |
| 32.28x | - | - | - | 805M | |
| Average | 24.06x | 2.90x | 9.95x | 4.7% | 1.06B | |
| Weighted average by Cap. | 25.87x | 3.59x | 12.12x | 3.86% |
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
- WIL Stock
- Valuation Wilmington plc
Select your edition
All financial news and data tailored to specific country editions
