Valuation Kingspan Group plc London S.E.

Stocks

Market Closed - London S.E. 18:28:00 01/10/2026 +03			After hours 20:56:23
99.62 ^EUR	-2.09%		99.30	-0.33%

09-11	Fitch Maintains Rating on Kingspan After BMC Manufacturing Purchase	MT
09-09	Kingspan Group Kept at Buy as Berenberg Notes 'Impressive' Organic Growth in H1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	19,042	9,191	14,272	12,818	13,403	17,906	-	-
Change	-	-51.73%	55.28%	-10.19%	4.56%	33.6%	-	-
Enterprise Value (EV) ¹	19,956	10,730	15,252	14,391	15,286	20,108	19,632	19,014
Change	-	-46.23%	42.14%	-5.65%	6.22%	31.54%	-2.37%	-3.15%
P/E	34.7x	15.5x	22.4x	19.4x	20.2x	23.1x	18.5x	16x
PBR	6.64x	2.79x	3.64x	2.82x	3.02x	3.51x	3.01x	2.61x
PEG	-	1.97x	3.23x	5.34x	14.35x	1.3x	0.7x	1x
Capitalization / Revenue	2.93x	1.1x	1.76x	1.49x	1.46x	1.75x	1.54x	1.41x
EV / Revenue	3.07x	1.29x	1.89x	1.67x	1.66x	1.96x	1.68x	1.49x
EV / EBITDA	22.3x	10.8x	14.3x	12.6x	12.5x	14.2x	11.5x	10x
EV / EBIT	27.5x	13.7x	18.3x	16.7x	16.9x	18.6x	14.6x	12.5x
EV / FCF	124x	25.4x	16.5x	28.3x	35.6x	32.5x	23.3x	18.5x
FCF Yield	0.8%	3.94%	6.06%	3.54%	2.81%	3.08%	4.29%	5.41%
Dividend per Share ²	0.459	0.494	0.529	0.518	0.525	0.6339	0.7754	0.8983
Rate of return	0.44%	0.98%	0.67%	0.74%	0.71%	0.64%	0.78%	0.9%
EPS ²	3.03	3.269	3.496	3.623	3.674	4.315	5.38	6.212
Distribution rate	15.1%	15.1%	15.1%	14.3%	14.3%	14.7%	14.4%	14.5%
Net sales ¹	6,497	8,341	8,091	8,608	9,199	10,238	11,665	12,733
EBITDA ¹	893	998	1,068	1,140	1,220	1,414	1,701	1,896
EBIT ¹	725.3	784.3	835.2	862.1	903.5	1,082	1,343	1,519
Net income ¹	554.1	598	640.3	665.5	671.2	788.3	987	1,141
Net Debt ¹	914.1	1,539	979.5	1,573	1,884	2,202	1,726	1,108
Reference price ²	105.00	50.58	78.40	70.45	74.15	99.70	99.70	99.70
Nbr of stocks (in thousands)	181,352	181,720	182,046	181,940	180,750	179,601	-	-
Announcement Date	2/18/22 A	2/17/23 A	2/16/24 A	2/21/25 A	2/20/26 A	-	-	-

¹EUR in Million²EUR

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.($)
FERGUSON ENTERPRISES INC.	20.26x	1.45x	13.94x	1.63%	43.07B
ASSA ABLOY AB	22.67x	2.85x	13.97x	1.93%	39.57B
SAINT-GOBAIN	11.64x	0.92x	5.96x	3.41%	38.36B
GEBERIT AG	28.1x	5.63x	19.09x	2.46%	21.16B
KINGSPAN GROUP PLC	23.66x	2.01x	14.52x	0.62%	20.82B
MASCO CORPORATION	15x	2.07x	10.35x	1.9%	13.24B
CARLISLE COMPANIES INCORPORATED	17.25x	2.88x	11.85x	1.43%	12.76B
QXO, INC.	-21.25x	1.41x	15.9x	3.12%	12.13B
ADVANCED DRAINAGE SYSTEMS, INC.	20.4x	3.22x	10.65x	0.63%	9.55B
Average	15.30x	2.49x	12.92x	1.9%	23.41B
Weighted average by Cap.	17.37x	2.30x	12.68x	2.04%