Valuation Zigup Plc

Stocks

Real-time Estimate Cboe Europe 05:57:33 2026-10-23 EDT			5-day change	1st Jan Change
457.25 ^GBX	-0.71%		0.00%	+19.56%

10-15	Jefferies raises Derwent but cuts Workspace	AN
09-29	Stocks rise as oil prices edge down	AN

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	961.1	853.3	854.8	701.7	901.6	1,043	-	-
Change	-	-11.21%	0.17%	-17.9%	28.48%	15.72%	-	-
Enterprise Value (EV) ¹	1,544	1,548	1,597	1,538	1,901	2,129	2,165	2,198
Change	-	0.27%	3.18%	-3.66%	23.56%	12.01%	1.69%	1.51%
P/E	9.83x	6.41x	7.12x	8.95x	12.2x	9.92x	8.88x	8.39x
PBR	1.02x	0.87x	0.84x	0.66x	0.83x	0.92x	0.89x	0.84x
PEG	-	0.1x	-0.89x	-0.3x	-2.13x	0.2x	0.8x	1.46x
Capitalization / Revenue	0.77x	0.57x	0.47x	0.39x	0.49x	0.54x	0.51x	0.49x
EV / Revenue	1.24x	1.04x	0.87x	0.85x	1.02x	1.09x	1.06x	1.03x
EV / EBITDA	4.21x	3.75x	3.58x	3.31x	3.78x	3.84x	3.63x	3.5x
EV / EBIT	9.41x	8.18x	7.47x	7.62x	9.48x	9.98x	9.51x	9.2x
EV / FCF	20.1x	386x	54.2x	-28.4x	-25.9x	-78.8x	60.7x	37.2x
FCF Yield	4.96%	0.26%	1.84%	-3.52%	-3.86%	-1.27%	1.65%	2.69%
Dividend per Share ²	0.21	0.24	0.258	0.264	0.27	0.2764	0.2824	0.2898
Rate of return	5.29%	6.38%	6.71%	8.45%	6.72%	6%	6.13%	6.29%
EPS ²	0.404	0.587	0.54	0.349	0.329	0.4644	0.5189	0.5487
Distribution rate	52%	40.9%	47.8%	75.6%	82.1%	59.5%	54.4%	52.8%
Net sales ¹	1,244	1,490	1,833	1,813	1,859	1,945	2,041	2,128
EBITDA ¹	366.7	412.2	446.3	464.5	502.6	554.9	597.2	628.7
EBIT ¹	164	189.2	213.7	202	200.5	213.4	227.7	238.8
Net income ¹	101.5	139.2	125	79.84	76.16	108.4	121.6	129.2
Net Debt ¹	582.5	694.4	742.2	836.7	999.3	1,086	1,122	1,155
Reference price ²	3.970	3.760	3.845	3.125	4.015	4.605	4.605	4.605
Nbr of stocks (in thousands)	242,080	226,944	222,304	224,555	224,555	226,563	-	-
Announcement Date	7/6/22	7/5/23	7/10/24	7/9/25	7/8/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ZIGUP PLC	9.92x	1.09x	3.84x	6%	1.39B
PROGRESSIVE CORPORATION	12.27x	-	-	4.05%	133B
TOKIO MARINE HOLDINGS, INC.	19.1x	1.97x	-	2.85%	104B
THE TRAVELERS COMPANIES, INC.	11.19x	-	-	1.2%	83.09B
THE ALLSTATE CORPORATION	6.9x	-	-	1.68%	65.52B
MS&AD INSURANCE GROUP HOLDINGS, INC.	12.3x	1.14x	-	3.29%	47.72B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	3.73x	0.55x	-	6.19%	43.39B
AMERICAN INTERNATIONAL GROUP, INC.	11.62x	-	-	2.34%	43.42B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	6.73x	0.55x	-	5.75%	42.52B
SOMPO HOLDINGS, INC.	11.41x	0.88x	-	2.86%	39.55B
Average	10.52x	1.03x	3.84x	3.62%	60.32B
Weighted average by Cap.	11.60x	1.23x	3.84x	3.21%