|
Delayed
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-10 | Persimmon, Shaftesbury upped; Coca-Cola HBC cut | AN |
| 08-06 | EARNINGS AND TRADING: PZ Cussons profit soars; Digitalbox profit hit | AN |
Company Valuation: PZ Cussons Plc
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 847.3 | 770 | 462.2 | 366.5 | 369.9 | 430.6 | - | - |
| Change | - | -9.12% | -39.98% | -20.71% | 0.94% | 16.41% | - | - |
| Enterprise Value (EV) 1 | 857.1 | 764.3 | 577.5 | 478.5 | 369.9 | 431.6 | 402.1 | 377.4 |
| Change | - | -10.83% | -24.45% | -17.15% | -22.69% | 16.68% | -6.83% | -6.14% |
| P/E | 16.9x | 21.2x | -8.12x | -63.3x | 18.8x | 14.1x | 12.9x | 11.3x |
| PBR | 2.05x | 1.87x | 1.91x | 1.67x | - | 1.67x | 1.5x | 1.4x |
| PEG | - | -0.8x | 0x | 0.7x | -0x | 0.3x | 1.44x | 0.8x |
| Capitalization / Revenue | 1.43x | 1.17x | 0.88x | 0.71x | 0.68x | 0.76x | 0.74x | 0.71x |
| EV / Revenue | 1.45x | 1.16x | 1.09x | 0.93x | 0.68x | 0.77x | 0.69x | 0.62x |
| EV / EBITDA | 9.82x | 8.27x | 7.61x | 7.19x | 5.14x | 5.83x | 5.44x | 4.94x |
| EV / EBIT | 12.6x | 10.4x | 9.91x | 8.72x | 6.22x | 7.14x | 6.35x | 5.64x |
| EV / FCF | 20.3x | 18x | 13.9x | 28.8x | - | 11x | 9.1x | 8.54x |
| FCF Yield | 4.92% | 5.56% | 7.2% | 3.47% | - | 9.1% | 11% | 11.7% |
| Dividend per Share 2 | 0.064 | 0.064 | 0.036 | 0.036 | - | 0.0379 | 0.0402 | 0.044 |
| Rate of return | 3.16% | 3.48% | 3.26% | 4.12% | - | 3.71% | 3.93% | 4.3% |
| EPS 2 | 0.1195 | 0.0867 | -0.136 | -0.0138 | 0.0467 | 0.0726 | 0.0791 | 0.0905 |
| Distribution rate | 53.6% | 73.8% | -26.5% | -261% | - | 52.2% | 50.8% | 48.6% |
| Net sales 1 | 592.8 | 656.3 | 527.9 | 513.8 | 541.4 | 564 | 585.2 | 606.8 |
| EBITDA 1 | 87.3 | 92.4 | 75.9 | 66.5 | 72 | 73.97 | 73.94 | 76.41 |
| EBIT 1 | 67.9 | 73.3 | 58.3 | 54.9 | 59.5 | 60.48 | 63.3 | 66.91 |
| Net income 1 | 48.5 | 36.4 | -57 | -5.8 | 19.8 | 30.81 | 33.52 | 38.29 |
| Net Debt 1 | 9.8 | -5.7 | 115.3 | 112 | - | 1.004 | -28.49 | -53.18 |
| Reference price 2 | 2.025 | 1.840 | 1.104 | 0.874 | 0.880 | 1.022 | 1.022 | 1.022 |
| Nbr of stocks (in thousands) | 418,434 | 418,497 | 418,630 | 419,289 | 420,354 | 421,330 | - | - |
| Announcement Date | 9/22/22 A | 9/26/23 A | 9/18/24 A | 9/17/25 A | 8/6/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.58x | 4.12x | 15.08x | 2.99% | 340B | |
| 18.63x | 2.75x | 12.15x | 3.47% | 139B | |
| 24.5x | 3.67x | 15.42x | 2.36% | 70.77B | |
| 40.69x | 6.55x | 28.44x | 2.27% | 49.11B | |
| 34.02x | 2.59x | 14.39x | 1.58% | 37.58B | |
| 19.93x | 2.79x | 11.62x | 4.45% | 36B | |
| 22.87x | 1.67x | 10.72x | 2.2% | 20.26B | |
| 15.84x | 1.52x | 8.73x | 3.36% | 19.28B | |
| 20.15x | 1.29x | 8.38x | 1.3% | 19.37B | |
| Average | 24.25x | 3.00x | 13.88x | 2.66% | 81.24B | |
| Weighted average by Cap. | 22.99x | 3.63x | 14.78x | 2.91% |
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
- PZC Stock
- PZCUF Stock
- Valuation PZ Cussons Plc
Select your edition
All financial news and data tailored to specific country editions
