|
Market Closed -
London S.E.
18:35:23 14/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 295.00 GBX | +0.17% |
|
+0.34% | +51.44% |
| 09-04 | Morgan Stanley ups Shell; Berenberg cuts Senior | AN |
| 08-03 | Senior Plc Logs H1 Attributable Loss; Adjusted Pretax Profit Up | MT |
Company Valuation: Senior plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 610.2 | 515.3 | 727 | 651.7 | 796.9 | 1,203 | - | - |
| Change | - | -15.54% | 41.08% | -10.36% | 22.28% | 50.95% | - | - |
| Enterprise Value (EV) 1 | 763.3 | 694.2 | 930.8 | 881.3 | 914.2 | 1,331 | 1,302 | 1,267 |
| Change | - | -9.04% | 34.08% | -5.32% | 3.73% | 45.62% | -2.22% | -2.63% |
| P/E | 25.7x | 26.5x | 24.3x | 26.1x | 30.4x | 32.1x | 25.4x | 25x |
| PBR | 1.44x | 1.16x | 1.61x | 1.41x | 2.12x | 2.8x | 2.54x | 2.35x |
| PEG | - | -1.5x | 0.4x | -1.6x | 6.42x | 0.7x | 1x | 14.5x |
| Capitalization / Revenue | 0.93x | 0.61x | 0.75x | 0.67x | 1.08x | 1.58x | 1.51x | 1.44x |
| EV / Revenue | 1.16x | 0.82x | 0.97x | 0.9x | 1.24x | 1.75x | 1.63x | 1.51x |
| EV / EBITDA | 14.6x | 9.06x | 9.92x | 9.23x | 9.4x | 14x | 12.2x | 11x |
| EV / EBIT | 125x | 24.4x | 20.3x | 19x | 13.1x | 21.7x | 17.6x | 15x |
| EV / FCF | 54.5x | 25.1x | 88.7x | 68.3x | 36.7x | 93.1x | 25x | 21.5x |
| FCF Yield | 1.83% | 3.99% | 1.13% | 1.46% | 2.72% | 1.07% | 4% | 4.65% |
| Dividend per Share 2 | - | 0.013 | 0.023 | 0.024 | 0.03 | 0.0326 | 0.038 | 0.0454 |
| Rate of return | - | 1.04% | 1.3% | 1.5% | 1.54% | 1.11% | 1.29% | 1.54% |
| EPS 2 | 0.0573 | 0.0473 | 0.0732 | 0.0612 | 0.0641 | 0.092 | 0.116 | 0.118 |
| Distribution rate | - | 27.5% | 31.4% | 39.2% | 46.8% | 35.5% | 32.8% | 38.5% |
| Net sales 1 | 658.7 | 848.4 | 963.5 | 977.1 | 738.2 | 761.5 | 799 | 836.6 |
| EBITDA 1 | 52.4 | 76.6 | 93.8 | 95.5 | 97.3 | 95.03 | 106.3 | 115.6 |
| EBIT 1 | 6.1 | 28.5 | 45.8 | 46.5 | 69.8 | 61.43 | 73.8 | 84.23 |
| Net income 1 | 24.2 | 20.2 | 31.1 | 25.9 | 27.3 | 37 | 46.8 | 54.7 |
| Net Debt 1 | 153.1 | 178.9 | 203.8 | 229.6 | 117.3 | 128.4 | 98.75 | 64.56 |
| Reference price 2 | 1.470 | 1.252 | 1.776 | 1.596 | 1.948 | 2.950 | 2.950 | 2.950 |
| Nbr of stocks (in thousands) | 415,082 | 411,619 | 409,365 | 408,323 | 409,071 | 407,750 | - | - |
| Announcement Date | 2/28/22 A | 2/27/23 A | 3/4/24 A | 3/3/25 A | 3/2/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.03x | 1.75x | 13.99x | 1.11% | 1.62B | |
| 33.07x | 3.63x | 16.47x | 1.25% | 159B | |
| 41.85x | 9.4x | 29.17x | 0.23% | 91.57B | |
| 31.54x | 8.96x | 17.09x | -.--% | 63.03B | |
| 50.14x | 7.31x | 25.75x | 0.08% | 37.34B | |
| 19.33x | 2.04x | 10.71x | 1.36% | 21.49B | |
| 35.96x | 5.49x | 24.44x | 0.18% | 20.64B | |
| 208.05x | - | - | - | 16.53B | |
| 49.67x | - | - | - | 8.56B | |
| 19.99x | 1.5x | 10.75x | -.--% | 7.82B | |
| Average | 52.16x | 5.01x | 18.55x | 0.53% | 42.75B | |
| Weighted average by Cap. | 42.52x | 6.08x | 20.30x | 0.64% |
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
- SNR Stock
- Valuation Senior plc
Select your edition
All financial news and data tailored to specific country editions
