|
Market Closed -
London S.E.
19:35:06 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 15,120.00 GBX | +0.27% |
|
-0.49% | +10.53% |
| 10-21 | Barclays lifts StanChart, cuts ICG Enterprise | AN |
| 10-20 | Next Operations Director sells shares worth GBP608,354 | AN |
Company Valuation: Next plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,584 | 8,204 | 10,242 | 11,658 | 15,414 | 17,260 | - | - |
| Change | - | -14.4% | 24.85% | 13.82% | 32.22% | 11.98% | - | - |
| Enterprise Value (EV) 1 | 11,241 | 10,015 | 11,101 | 13,332 | 17,127 | 18,982 | 18,965 | 18,893 |
| Change | - | -10.91% | 10.84% | 20.1% | 28.46% | 10.83% | -0.09% | -0.38% |
| P/E | 14.3x | 11.6x | 12.9x | 16.4x | 17.8x | 18.5x | 17.3x | 16.2x |
| PBR | 9.86x | 7x | 7.24x | 7.14x | 9.77x | 9.54x | 8.69x | 7.87x |
| PEG | - | 1.31x | 0.9x | -2.13x | 0.8x | 1.92x | 2.6x | 2.2x |
| Capitalization / Revenue | 1.97x | 1.52x | 1.88x | 1.84x | 2.2x | 2.35x | 2.22x | 2.11x |
| EV / Revenue | 2.31x | 1.85x | 2.03x | 2.11x | 2.45x | 2.58x | 2.44x | 2.31x |
| EV / EBITDA | 10.1x | 9.04x | 8.99x | 9.52x | 10.6x | 11.6x | 11x | 10.5x |
| EV / EBIT | 12.4x | 10.6x | 11.2x | 12.4x | 13.4x | 14.2x | 13.5x | 12.7x |
| EV / FCF | 14.3x | 16.9x | 11.3x | 13.3x | 16.1x | 23.4x | 20.9x | 18.8x |
| FCF Yield | 7% | 5.93% | 8.86% | 7.54% | 6.2% | 4.28% | 4.78% | 5.32% |
| Dividend per Share 2 | 3.97 | 2.06 | 2.06 | 2.33 | 2.68 | 3.019 | 3.079 | 3.325 |
| Rate of return | 5.29% | 3.11% | 2.43% | 2.34% | 2.02% | 2% | 2.04% | 2.2% |
| EPS 2 | 5.24 | 5.705 | 6.559 | 6.055 | 7.454 | 8.174 | 8.718 | 9.359 |
| Distribution rate | 75.8% | 36.1% | 31.4% | 38.5% | 36% | 36.9% | 35.3% | 35.5% |
| Net sales 1 | 4,862 | 5,414 | 5,459 | 6,321 | 7,004 | 7,353 | 7,776 | 8,196 |
| EBITDA 1 | 1,113 | 1,108 | 1,235 | 1,400 | 1,619 | 1,630 | 1,720 | 1,796 |
| EBIT 1 | 905.4 | 941.5 | 987.9 | 1,075 | 1,279 | 1,334 | 1,404 | 1,482 |
| Net income 1 | 677.5 | 711.7 | 802.3 | 736.1 | 888.5 | 942.4 | 985.5 | 1,043 |
| Net Debt 1 | 1,658 | 1,811 | 858.5 | 1,675 | 1,713 | 1,723 | 1,705 | 1,633 |
| Reference price 2 | 74.98 | 66.18 | 84.68 | 99.52 | 132.65 | 151.20 | 151.20 | 151.20 |
| Nbr of stocks (in thousands) | 127,818 | 123,961 | 120,955 | 117,141 | 116,198 | 114,152 | - | - |
| Announcement Date | 3/24/22 A | 3/29/23 A | 3/21/24 A | 3/27/25 A | 3/26/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.45x | 2.58x | 11.62x | 2% | 22.91B | |
| 26.35x | 4.01x | 14.28x | 3.39% | 198B | |
| 44.23x | 5.44x | 22.38x | 0.85% | 143B | |
| 26.2x | 2.71x | 17.32x | 0.77% | 73.5B | |
| 22.17x | 1.51x | 8.53x | 4.16% | 28.37B | |
| 38.32x | 2.13x | 8.22x | 1.88% | 24.52B | |
| 14.05x | 2.74x | 10.55x | 1.67% | 22.1B | |
| 20.48x | 1.23x | 10.46x | -.--% | 14.77B | |
| 16.78x | 2.13x | 8.52x | 3.37% | 12.57B | |
| 29.13x | 3.59x | 17.37x | -.--% | 12.52B | |
| Average | 25.61x | 2.81x | 12.93x | 1.81% | 55.25B | |
| Weighted average by Cap. | 30.15x | 3.76x | 15.80x | 2.06% |
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
- NXT Stock
- Valuation Next plc
Select your edition
All financial news and data tailored to specific country editions
