|
Market Closed -
London S.E.
19:35:23 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,874.00 GBX | +1.41% |
|
+0.62% | +21.98% |
| 10-22 | WINNERS & LOSERS: AI worries come to fore again; LSEG lifts guide | AN |
| 10-21 | WINNERS & LOSERS: French riots hurt 3i, Kingfisher; North Sea approval | AN |
Company Valuation: Admiral Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,195 | 6,302 | 7,991 | 7,947 | 9,623 | 11,820 | - | - |
| Change | - | -31.46% | 26.8% | -0.55% | 21.09% | 22.84% | - | - |
| Enterprise Value (EV) 1 | 9,493 | 6,944 | 8,849 | 9,035 | 11,215 | 13,834 | 13,834 | 13,834 |
| Change | - | -26.85% | 27.43% | 2.11% | 24.13% | 23.35% | 0% | 0% |
| P/E | 9.44x | 17.3x | 24.2x | 12.2x | 13.1x | 16x | 14.4x | 13.2x |
| PBR | 6.73x | 6.78x | 8.26x | 5.91x | 6.74x | 7.33x | 6.3x | 5.54x |
| PEG | - | -0.3x | -2.3x | 0.1x | 1.1x | 60.33x | 1.3x | 1.42x |
| Capitalization / Revenue | 10.8x | 6.92x | 2.29x | 1.66x | 1.87x | 2.23x | 2.15x | 2.24x |
| EV / Revenue | 11.1x | 7.62x | 2.54x | 1.89x | 2.18x | 2.61x | 2.52x | 2.62x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 13.1x | 14.4x | 19.1x | 10.4x | 11.4x | 13.1x | 12.1x | 11.6x |
| EV / FCF | 54.1x | 26.1x | - | 29.4x | 31x | 19.8x | 19.5x | 18.8x |
| FCF Yield | 1.85% | 3.83% | - | 3.4% | 3.23% | 5.06% | 5.13% | 5.32% |
| Dividend per Share 2 | 2.79 | 1.12 | 1.03 | 1.92 | 2.05 | 1.598 | 1.919 | 2.113 |
| Rate of return | 8.84% | 5.24% | 3.84% | 7.26% | 6.45% | 4.12% | 4.95% | 5.45% |
| EPS 2 | 3.345 | 1.237 | 1.108 | 2.166 | 2.417 | 2.423 | 2.694 | 2.945 |
| Distribution rate | 83.4% | 90.5% | 93% | 88.6% | 84.8% | 65.9% | 71.2% | 71.8% |
| Net sales 1 | 855 | 911 | 3,486 | 4,776 | 5,153 | 5,294 | 5,489 | 5,271 |
| EBITDA | 749 | 522.8 | 521.6 | - | - | - | - | - |
| EBIT 1 | 725.4 | 480.9 | 462.9 | 865.7 | 981.9 | 1,060 | 1,140 | 1,193 |
| Net income 1 | 997.9 | 373 | 338 | 663.3 | 742.6 | 730.6 | 810.4 | 878.4 |
| Net Debt 1 | 298.2 | 642.1 | 857.9 | 1,088 | 1,592 | 2,013 | 2,013 | 2,013 |
| Reference price 2 | 31.57 | 21.37 | 26.84 | 26.44 | 31.76 | 38.74 | 38.74 | 38.74 |
| Nbr of stocks (in thousands) | 291,245 | 294,894 | 297,726 | 300,565 | 302,980 | 305,124 | - | - |
| Announcement Date | 3/3/22 A | 3/8/23 A | 3/7/24 A | 3/6/25 A | 3/5/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.99x | 2.61x | - | 4.12% | 15.84B | |
| 12.44x | - | - | 4.03% | 134B | |
| 17.87x | 2x | - | 2.87% | 105B | |
| 10.94x | - | - | 1.22% | 81.2B | |
| 6.92x | - | - | 1.67% | 65.71B | |
| 12.28x | 1.2x | - | 3.26% | 48.11B | |
| 3.99x | 0.57x | - | 5.79% | 45.22B | |
| 7.28x | 0.59x | - | 5.31% | 46.16B | |
| 11.46x | - | - | 2.37% | 42.82B | |
| 10.33x | - | - | 0.86% | 40.06B | |
| Average | 10.95x | 1.39x | 3.15% | 62.4B | ||
| Weighted average by Cap. | 11.46x | 1.39x | 3.07% |
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
- ADM Stock
- Valuation Admiral Group plc
Select your edition
All financial news and data tailored to specific country editions
