|
Market Closed -
London S.E.
11:35:03 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 266.00 GBX | +1.14% |
|
-4.32% | -10.14% |
| 10-06 | Wilmington plc Announces Board and Committee Changes, Effective November 18, 2026 | CI |
| 10-05 | Jardine Matheson's Lincoln Pan buys 3,700 shares | AN |
Company Valuation: Wilmington plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 201.1 | 244 | 347.9 | 302.7 | 250.8 | 238.3 | - | - |
| Change | - | 21.33% | 42.61% | -12.99% | -17.17% | -4.97% | - | - |
| Enterprise Value (EV) 1 | 188 | 209 | 282.9 | 261.9 | 306.7 | 285.7 | 273.9 | 259 |
| Change | - | 11.15% | 35.38% | -7.45% | 17.11% | -6.86% | -4.11% | -5.45% |
| P/E | - | - | 8.58x | 26.8x | 23x | 14.8x | 12.4x | 10.5x |
| PBR | 3.04x | 3.11x | 3.07x | 2.75x | 2.19x | 1.96x | 1.89x | 1.78x |
| PEG | - | - | - | -0.4x | -6.2x | 0.3x | 0.6x | 0.6x |
| Capitalization / Revenue | 1.66x | 1.98x | 2.76x | 2.98x | 1.95x | 1.59x | 1.49x | 1.41x |
| EV / Revenue | 1.55x | 1.69x | 2.25x | 2.58x | 2.38x | 1.91x | 1.71x | 1.53x |
| EV / EBITDA | 6.78x | 7.43x | 11.6x | 10.7x | 9.57x | 7.88x | 6.81x | 6.06x |
| EV / EBIT | 8.7x | 8.67x | 13.1x | 11x | 9.89x | 8.75x | 7.64x | 6.71x |
| EV / FCF | 10.1x | 7.7x | 11.7x | 13.8x | 14.4x | 11.4x | 8.92x | 7.92x |
| FCF Yield | 9.95% | 13% | 8.56% | 7.22% | 6.94% | 8.8% | 11.2% | 12.6% |
| Dividend per Share 2 | 0.082 | 0.1 | 0.113 | 0.115 | 0.125 | 0.132 | 0.1433 | 0.1519 |
| Rate of return | 3.57% | 3.6% | 2.9% | 3.38% | 4.46% | 4.96% | 5.39% | 5.71% |
| EPS 2 | - | - | 0.4544 | 0.1267 | 0.122 | 0.1799 | 0.2143 | 0.253 |
| Distribution rate | - | - | 24.9% | 90.8% | 102% | 73.4% | 66.9% | 60% |
| Net sales 1 | 121 | 123.5 | 126 | 101.5 | 128.7 | 149.5 | 160.3 | 169.5 |
| EBITDA 1 | 27.75 | 28.12 | 24.39 | 24.5 | 32.04 | 36.24 | 40.25 | 42.74 |
| EBIT 1 | 21.62 | 24.11 | 21.68 | 23.85 | 31 | 32.63 | 35.86 | 38.58 |
| Net income 1 | - | - | 41.21 | 11.56 | 11.15 | 19.23 | 22.68 | 25.19 |
| Net Debt 1 | -13.03 | -34.96 | -64.98 | -40.84 | 55.93 | 47.37 | 35.64 | 20.71 |
| Reference price 2 | 2.300 | 2.780 | 3.900 | 3.400 | 2.800 | 2.660 | 2.660 | 2.660 |
| Nbr of stocks (in thousands) | 87,427 | 87,760 | 89,212 | 89,036 | 89,556 | 89,583 | - | - |
| Announcement Date | 9/22/22 | 9/25/23 | 9/16/24 | 9/22/25 | 9/29/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.78x | 1.91x | 7.88x | 4.96% | 318M | |
| 34.01x | 4.89x | 18.2x | -.--% | 1.68B | |
| 8.88x | 1.02x | 2.78x | 8.16% | 1.21B | |
| 34.11x | - | - | - | 1.13B | |
| 16.45x | - | - | 5.41% | 975M | |
| 28.56x | - | - | - | 705M | |
| Average | 22.80x | 2.61x | 9.62x | 4.63% | 1B | |
| Weighted average by Cap. | 24.48x | 3.14x | 11.36x | 4% |
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
