|
Market Closed -
London S.E.
19:35:16 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 116.50 GBX | 0.00% |
|
-7.17% | +2.19% |
| 10-15 | Earnings Flash (CAPD.L) Capital Ltd. Reports Q3 Revenue $115.7M | MT |
| 10-06 | Norman Broadbent hails record fees; Fairview sales up | AN |
Company Valuation: Capital Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 216.7 | 223.1 | 222.1 | 199 | 332 | 350 | - | - |
| Change | - | 2.96% | -0.47% | -10.37% | 66.83% | 5.42% | - | - |
| Enterprise Value (EV) 1 | 248.6 | 270.3 | 291.9 | 274.8 | 363.8 | 417.4 | 417.7 | 398.1 |
| Change | - | 8.74% | 7.98% | -5.86% | 32.4% | 14.73% | 0.07% | -4.68% |
| P/E | 3.13x | 10.9x | 6.09x | 11.5x | 4.52x | 8.6x | 8.35x | 6.91x |
| PBR | 0.99x | 0.96x | - | - | - | - | - | - |
| PEG | - | -0.2x | 0.1x | -0.2x | 0x | -0.2x | 2.82x | 0.3x |
| Capitalization / Revenue | 0.96x | 0.77x | 0.7x | 0.57x | 0.96x | 0.78x | 0.72x | 0.68x |
| EV / Revenue | 1.1x | 0.93x | 0.92x | 0.79x | 1.05x | 0.93x | 0.86x | 0.77x |
| EV / EBITDA | 3.39x | 3x | 3.18x | 3.44x | 4.58x | 3.69x | 3.31x | 2.95x |
| EV / EBIT | 4.79x | 4.53x | 4.84x | 7x | 7.81x | 5.88x | 5.31x | 4.73x |
| EV / FCF | -12.6x | 29.8x | 18.3x | 12x | 9.16x | 16.6x | 5.55x | 3.93x |
| FCF Yield | -7.91% | 3.36% | 5.47% | 8.35% | 10.9% | 6.01% | 18% | 25.5% |
| Dividend per Share 2 | 0.036 | 0.039 | 0.039 | 0.026 | 0.013 | 0.0321 | 0.0382 | 0.0429 |
| Rate of return | 3.16% | 3.34% | 3.4% | 2.56% | 0.85% | 2.07% | 2.46% | 2.77% |
| EPS 2 | 0.364 | 0.1071 | 0.1882 | 0.0885 | 0.3398 | 0.1803 | 0.1857 | 0.2245 |
| Distribution rate | 9.89% | 36.4% | 20.7% | 29.4% | 3.83% | 17.8% | 20.6% | 19.1% |
| Net sales 1 | 226.8 | 290.3 | 318.4 | 348 | 345.8 | 450.4 | 488 | 517.8 |
| EBITDA 1 | 73.3 | 90.1 | 91.81 | 79.95 | 79.45 | 113 | 126 | 135 |
| EBIT 1 | 51.88 | 59.68 | 60.28 | 39.26 | 46.57 | 71.03 | 78.68 | 84.22 |
| Net income 1 | 70.17 | 20.99 | 36.74 | 17.32 | 69.35 | 39.6 | 39.1 | 53.4 |
| Net Debt 1 | 31.9 | 47.2 | 69.83 | 75.75 | 31.78 | 67.37 | 67.65 | 48.12 |
| Reference price 2 | 1.140 | 1.169 | 1.146 | 1.014 | 1.534 | 1.551 | 1.551 | 1.551 |
| Nbr of stocks (in thousands) | 190,055 | 190,891 | 193,697 | 196,257 | 216,394 | 225,702 | - | - |
| Announcement Date | 3/10/22 A | 3/1/23 A | 3/14/24 A | 3/27/25 A | 3/19/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.6x | 0.95x | 3.78x | 2.07% | 350M | |
| 20.85x | 3.23x | 12.53x | 2.1% | 44.6B | |
| 10.3x | - | - | 2.02% | 5.48B | |
| 14.76x | 2.24x | 9.83x | 1.74% | 4.65B | |
| 17.85x | - | - | - | 3.32B | |
| 10.31x | 0.87x | 6.82x | 5.36% | 3.17B | |
| 7.73x | - | - | - | 3.07B | |
| 12.47x | - | - | - | 1.67B | |
| 14.2x | 1.72x | 8.46x | - | 1.6B | |
| Average | 13.01x | 1.80x | 8.28x | 2.66% | 7.55B | |
| Weighted average by Cap. | 17.93x | 2.94x | 11.79x | 2.24% |
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
- CAPD Stock
- Valuation Capital Limited
Select your edition
All financial news and data tailored to specific country editions
