Valuation Kingfisher plc Euronext Paris

Stocks

End-of-day quote Euronext Paris			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

09-30	Barclays Lifts Kingfisher plc PT, Affirms Equalweight Rating	MT
09-30	JPMorgan likes Quilter and TP ICAP	AN

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,816	5,376	4,116	4,382	5,714	5,502	-	-
Change	-	-21.13%	-23.43%	6.46%	30.4%	-3.72%	-	-
Enterprise Value (EV) ¹	8,388	7,650	6,232	6,397	7,592	7,370	7,326	7,255
Change	-	-8.8%	-18.53%	2.65%	18.68%	-2.94%	-0.59%	-0.97%
P/E	8.32x	11.9x	12.2x	24.9x	24.5x	13x	11.6x	10.5x
PBR	1.02x	0.83x	0.63x	0.71x	0.96x	0.89x	0.86x	0.8x
PEG	-	-0.3x	-0.5x	-0.6x	0.6x	0.2x	0.9x	1.06x
Capitalization / Revenue	0.52x	0.41x	0.32x	0.34x	0.44x	0.42x	0.41x	0.4x
EV / Revenue	0.64x	0.59x	0.48x	0.5x	0.59x	0.56x	0.55x	0.53x
EV / EBITDA	5.11x	5.25x	4.74x	4.98x	5.76x	5.34x	5.13x	4.88x
EV / EBIT	7.72x	8.79x	9.26x	10.2x	11.7x	10.5x	9.92x	9.35x
EV / FCF	21.8x	-191x	12.1x	12.5x	14.8x	15.4x	16.6x	16.2x
FCF Yield	4.59%	-0.52%	8.25%	7.99%	6.74%	6.48%	6.01%	6.17%
Dividend per Share ²	0.124	0.124	0.124	0.124	0.124	0.1255	0.1276	0.1326
Rate of return	3.75%	4.44%	5.63%	5.04%	3.67%	3.75%	3.82%	3.97%
EPS ²	0.398	0.235	0.18	0.099	0.138	0.2572	0.2887	0.3172
Distribution rate	31.2%	52.8%	68.9%	125%	89.9%	48.8%	44.2%	41.8%
Net sales ¹	13,183	13,059	12,980	12,784	12,945	13,091	13,394	13,704
EBITDA ¹	1,643	1,456	1,314	1,284	1,318	1,380	1,429	1,486
EBIT ¹	1,086	870	673	628	651	701.8	738.3	775.6
Net income ¹	843	471	345	185	245	431.5	462.8	494.8
Net Debt ¹	1,572	2,274	2,116	2,015	1,878	1,868	1,824	1,753
Reference price ²	3.311	2.790	2.204	2.462	3.375	3.343	3.343	3.343
Nbr of stocks (in thousands)	2,058,554	1,926,827	1,867,659	1,779,957	1,693,185	1,645,730	-	-
Announcement Date	3/22/22 A	3/21/23 A	3/25/24 A	3/25/25 A	3/24/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE HOME DEPOT, INC.	19.57x	1.96x	13.17x	3.32%	284B
LOWE'S COMPANIES, INC.	15.5x	1.5x	10.7x	2.68%	103B
KINGFISHER PLC	13.06x	0.56x	5.34x	3.72%	7.3B
FLOOR & DECOR HOLDINGS, INC.	20.92x	1.32x	11.4x	-.--%	4.88B
MR D.I.Y. GROUP (M)	18.53x	2.29x	8.99x	6.36%	2.97B
CLAS OHLSON AB	19.16x	1.93x	11.51x	2.82%	2.75B
HOME PRODUCT CENTER	13.56x	1.47x	8.33x	6.04%	2.42B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.94x	-	-	-	2.13B
Average	16.78x	1.58x	9.92x	3.56%	51.21B
Weighted average by Cap.	18.37x	1.81x	12.31x	3.16%