|
Real-time Estimate
Cboe Europe
17:00:11 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 810.00 GBX | +1.63% |
|
+2.40% | -2.70% |
| 10-20 | FTSE down but off lows as oil drops on peace talk | AN |
| 10-20 | Wickes' third-quarter sales climb as low-price strategy draws shoppers | RE |
Company Valuation: Howden Joinery Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,311 | 3,160 | 4,557 | 4,343 | 4,479 | 4,363 | - | - |
| Change | - | -40.51% | 44.24% | -4.7% | 3.14% | -2.59% | - | - |
| Enterprise Value (EV) 1 | 5,387 | 3,517 | 4,959 | 4,680 | 4,840 | 5,016 | 4,946 | 4,847 |
| Change | - | -34.72% | 41% | -5.62% | 3.41% | 3.64% | -1.4% | -1.99% |
| P/E | 16.9x | 8.67x | 17.9x | 17.4x | 17x | 15.7x | 14.1x | 12.8x |
| PBR | 5.35x | 3.71x | 4.66x | 3.84x | 3.8x | 3.27x | 2.92x | 2.57x |
| PEG | - | 0.4x | -0.6x | -8.95x | 2.14x | 4.68x | 1.2x | 1.3x |
| Capitalization / Revenue | 2.54x | 1.36x | 1.97x | 1.87x | 1.85x | 1.69x | 1.55x | 1.47x |
| EV / Revenue | 2.57x | 1.52x | 2.15x | 2.02x | 2x | 1.94x | 1.76x | 1.64x |
| EV / EBITDA | 10.4x | 6.51x | 10.3x | 9.49x | 9.2x | 8.84x | 7.87x | 7.25x |
| EV / EBIT | 13.4x | 8.47x | 14.6x | 13.8x | 13.6x | 13x | 11.4x | 10.4x |
| EV / FCF | 15.3x | 13.8x | 19.6x | 16.8x | 14.7x | 19.5x | 17.2x | 15.5x |
| FCF Yield | 6.52% | 7.24% | 5.11% | 5.94% | 6.8% | 5.12% | 5.82% | 6.45% |
| Dividend per Share 2 | 0.195 | 0.206 | 0.21 | 0.212 | 0.219 | 0.226 | 0.2407 | 0.2586 |
| Rate of return | 2.17% | 3.62% | 2.53% | 2.68% | 2.64% | 2.84% | 3.02% | 3.25% |
| EPS 2 | 0.53 | 0.656 | 0.463 | 0.454 | 0.49 | 0.5064 | 0.5664 | 0.6235 |
| Distribution rate | 36.8% | 31.4% | 45.4% | 46.7% | 44.7% | 44.6% | 42.5% | 41.5% |
| Net sales 1 | 2,094 | 2,319 | 2,311 | 2,322 | 2,418 | 2,584 | 2,808 | 2,964 |
| EBITDA 1 | 517.1 | 540 | 481.1 | 493.3 | 526.1 | 567.2 | 628.1 | 668.3 |
| EBIT 1 | 401.7 | 415.2 | 340.2 | 339.2 | 355.3 | 386.4 | 433.6 | 468.1 |
| Net income 1 | 314.5 | 374.2 | 254.6 | 249.3 | 267.7 | 274.5 | 305.5 | 331.6 |
| Net Debt 1 | 75.9 | 357.3 | 401.7 | 337.4 | 360.4 | 652.6 | 582.5 | 483.9 |
| Reference price 2 | 8.972 | 5.686 | 8.306 | 7.900 | 8.310 | 7.970 | 7.970 | 7.970 |
| Nbr of stocks (in thousands) | 592,006 | 555,678 | 548,673 | 549,747 | 539,038 | 547,475 | - | - |
| Announcement Date | 2/24/22 A | 2/23/23 A | 3/11/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.74x | 1.94x | 8.84x | 2.84% | 5.81B | |
| 20.79x | 1.53x | 14.58x | 1.58% | 44.64B | |
| 24.37x | 3.04x | 14.77x | 1.8% | 42.84B | |
| 11.43x | 0.9x | 5.89x | 3.53% | 36.34B | |
| 29.31x | 5.87x | 19.9x | 2.35% | 22.24B | |
| 22.36x | 1.91x | 13.81x | 0.65% | 19.27B | |
| 16.61x | 2.25x | 11.2x | 1.72% | 14.66B | |
| 18.59x | 3.05x | 12.6x | 1.34% | 13.68B | |
| -17.1x | 1.38x | 16.28x | 3.36% | 11.27B | |
| 20.94x | 3.29x | 10.87x | 0.61% | 9.81B | |
| Average | 16.30x | 2.52x | 12.88x | 1.98% | 22.05B | |
| Weighted average by Cap. | 18.46x | 2.41x | 13.08x | 2.02% |
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
- HWDN Stock
- Valuation Howden Joinery Group Plc
Select your edition
All financial news and data tailored to specific country editions
