Valuation Man Group Plc

Stocks

Market Closed - London S.E. 19:35:21 02/11/2026 +03			5-day change	1st Jan Change
336.40 ^GBX	+0.96%		+0.60%	+47.03%

11-02	Berenberg cuts Haleon, Barclays cuts Dr Martens	AN
10-28	Shore Capital raises HSBC; Oddo cuts Ryanair	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,196	3,191	3,478	3,099	3,437	5,002	-	-
Change	-	-23.94%	8.99%	-10.89%	10.9%	45.53%	-	-
Enterprise Value (EV) ¹	4,059	2,987	3,342	2,645	3,159	4,578	4,400	4,028
Change	-	-26.4%	11.88%	-20.85%	19.42%	44.91%	-3.88%	-8.47%
P/E	9.11x	5.62x	15.3x	10.7x	20.5x	10.4x	9.04x	8.43x
PBR	2.69x	1.87x	2.15x	1.85x	2.28x	2.31x	2.05x	1.79x
PEG	-	0.2x	-0.3x	0.4x	-0.5x	0x	0.6x	1.16x
Capitalization / Revenue	2.82x	1.88x	2.91x	2.12x	2.46x	2.55x	2.46x	2.3x
EV / Revenue	2.73x	1.76x	2.79x	1.81x	2.26x	2.33x	2.16x	1.85x
EV / EBITDA	5.8x	3.64x	8.17x	4.84x	6.54x	5.59x	5.19x	4.44x
EV / EBIT	6.05x	3.78x	9.26x	5.33x	7.43x	6.1x	5.63x	4.77x
EV / FCF	9.33x	4.32x	11x	4.36x	15.9x	9.13x	6.11x	5.17x
FCF Yield	10.7%	23.2%	9.1%	22.9%	6.3%	11%	16.4%	19.3%
Dividend per Share ²	0.14	0.157	0.107	0.172	0.172	0.1939	0.212	0.2315
Rate of return	4.55%	6.1%	3.61%	6.41%	5.59%	4.3%	4.7%	5.13%
EPS ²	0.338	0.458	0.194	0.251	0.15	0.4328	0.4992	0.5356
Distribution rate	41.4%	34.3%	55.2%	68.5%	115%	44.8%	42.5%	43.2%
Net sales ¹	1,486	1,696	1,196	1,459	1,398	1,962	2,035	2,174
EBITDA ¹	700	820	409	547	483	819.6	848.1	906.5
EBIT ¹	671	790	361	496	425	750.1	780.9	845.1
Net income ¹	487	608	234	298	175	516.7	586.2	605.9
Net Debt ¹	-137	-204	-136	-454	-278	-424	-601.4	-974
Reference price ²	3.079	2.575	2.963	2.684	3.079	4.514	4.514	4.514
Nbr of stocks (in thousands)	1,362,567	1,239,340	1,173,883	1,154,589	1,116,067	1,108,041	-	-
Announcement Date	3/1/22 A	2/28/23 A	2/29/24 A	2/27/25 A	2/26/26 A	-	-	-

¹USD in Million²USD

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.($)
MAN GROUP PLC	10.43x	2.33x	5.59x	4.3%	5B
BLACKROCK, INC.	22.17x	6.05x	13.06x	1.96%	180B
UBS GROUP AG	14.01x	3.38x	-	2.56%	149B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.84x	7.25x	-	1.56%	99.44B
BLACKSTONE INC.	20.15x	7.17x	12.79x	4.24%	96.08B
KKR & CO. INC.	20.08x	10.33x	17.63x	0.8%	87.98B
BROOKFIELD ASSET MANAGEMENT LTD.	24.31x	12.73x	20.96x	3.9%	82.26B
STATE STREET CORPORATION	12.59x	4.81x	-	2.07%	46.07B
AMERIPRISE FINANCIAL, INC.	10.98x	1.61x	5.02x	1.32%	43.78B
Average	16.73x	6.19x	12.51x	2.52%	87.75B
Weighted average by Cap.	18.33x	6.66x	14.35x	2.36%