|
Market Closed -
London S.E.
18:35:17 14/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,859.00 GBX | +0.11% |
|
-8.87% | +31.19% |
Company Valuation: Softcat plc
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,834 | 2,772 | 2,984 | 3,239 | 3,256 | 3,650 | - | - |
| Change | - | -27.69% | 7.65% | 8.52% | 0.54% | 12.09% | - | - |
| Enterprise Value (EV) 1 | 3,732 | 2,675 | 2,862 | 3,080 | 3,109 | 3,480 | 3,437 | 3,411 |
| Change | - | -28.32% | 6.98% | 7.64% | 0.94% | 11.94% | -1.23% | -0.78% |
| P/E | 40.1x | 25.2x | 26.8x | 27.4x | 24.7x | 24.6x | 23x | 20.4x |
| PBR | 21.4x | 13.1x | 11.9x | 10.9x | 9.63x | 11.6x | 9.4x | 7.75x |
| PEG | - | 1.7x | 21.17x | 4.51x | 2.2x | 1.8x | 3.36x | 1.6x |
| Capitalization / Revenue | 3.31x | 2.57x | 3.03x | 3.36x | 2.23x | 2.09x | 2.04x | 1.86x |
| EV / Revenue | 3.23x | 2.48x | 2.9x | 3.2x | 2.13x | 1.99x | 1.92x | 1.74x |
| EV / EBITDA | 30.6x | 19x | 19.5x | 19.2x | 17x | 16.1x | 15.1x | 13.5x |
| EV / EBIT | 31.3x | 19.6x | 20.3x | 20x | 18x | 17x | 15.8x | 14.1x |
| EV / FCF | 44x | 34x | 28x | 26.9x | 24.1x | 26.1x | 24.7x | 20.8x |
| FCF Yield | 2.27% | 2.94% | 3.57% | 3.72% | 4.15% | 3.83% | 4.05% | 4.81% |
| Dividend per Share 2 | 0.413 | 0.365 | 0.376 | 0.475 | 0.454 | 0.4944 | 0.5081 | 0.5386 |
| Rate of return | 2.14% | 2.62% | 2.51% | 2.92% | 2.78% | 2.66% | 2.74% | 2.9% |
| EPS 2 | 0.482 | 0.553 | 0.56 | 0.594 | 0.662 | 0.7544 | 0.806 | 0.9116 |
| Distribution rate | 85.7% | 66% | 67.1% | 80% | 68.6% | 65.5% | 63% | 59.1% |
| Net sales 1 | 1,157 | 1,078 | 985.3 | 962.6 | 1,458 | 1,748 | 1,789 | 1,962 |
| EBITDA 1 | 122 | 140.7 | 147 | 160.7 | 183.4 | 216.7 | 228 | 253.1 |
| EBIT 1 | 119.4 | 136.1 | 140.9 | 154.1 | 172.9 | 204.7 | 216.9 | 241.9 |
| Net income 1 | 96.18 | 110.4 | 112 | 119 | 133 | 151.6 | 161.7 | 185.1 |
| Net Debt 1 | -101.7 | -97.3 | -122.6 | -158.5 | -147.1 | -169.5 | -212.3 | -239.2 |
| Reference price 2 | 19.33 | 13.95 | 15.00 | 16.26 | 16.33 | 18.57 | 18.57 | 18.57 |
| Nbr of stocks (in thousands) | 198,326 | 198,725 | 198,949 | 199,177 | 199,392 | 196,331 | - | - |
| Announcement Date | 10/26/21 A | 10/25/22 A | 10/24/23 A | 10/24/24 A | 10/22/25 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.61x | 1.99x | 16.04x | 2.66% | 4.93B | |
| 23.89x | 3.87x | 13.52x | 2.78% | 229B | |
| -129x | 17.99x | 99.72x | -.--% | 116B | |
| 13.66x | 1.51x | 7.91x | 3.51% | 113B | |
| 14.25x | 2.6x | 9.8x | 5.77% | 83.35B | |
| 19.32x | 5.13x | 12.59x | 2.94% | 58.46B | |
| 13.6x | 1.96x | 8.33x | 5.73% | 43.99B | |
| 21.07x | 1.72x | 10.72x | 1.39% | 42.35B | |
| 19.99x | 1.5x | 9.62x | 0.95% | 39.17B | |
| 16.65x | 2.09x | 9.91x | 5.25% | 34.16B | |
| Average | 3.80x | 4.04x | 19.82x | 3.1% | 76.41B | |
| Weighted average by Cap. | -3.49x | 5.18x | 24.50x | 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
- SCT Stock
- Valuation Softcat plc
Select your edition
All financial news and data tailored to specific country editions
