|
Market Closed -
Börse Stuttgart
22:46:09 10/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 0.3245 EUR | -13.00% |
|
-5.93% | -27.22% |
| 07:11pm | Shares fall as oil surge fuels inflation fears | AN |
| 03:10pm | THG Plc, H1 2026 Earnings Call, Sep 10, 2026 |
Company Valuation: THG Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,798 | 555.5 | 1,107 | 686.3 | 731.7 | 453.7 | - | - |
| Change | - | -80.15% | 99.24% | -37.99% | 6.62% | -37.99% | - | - |
| Enterprise Value (EV) 1 | 2,754 | 1,095 | 1,670 | 1,032 | 1,096 | 733.9 | 679.6 | 627.4 |
| Change | - | -60.23% | 52.47% | -38.21% | 6.17% | -33.01% | -7.4% | -7.68% |
| P/E | -17.6x | -1x | -4.48x | -1.87x | 11.4x | -10x | -17x | -63.4x |
| PBR | 1.43x | 0.42x | 1.23x | 2.01x | 1.49x | 1.38x | 1.38x | 1.32x |
| PEG | - | -0x | 0.1x | -0.1x | -0x | 0x | 0.4x | 0.9x |
| Capitalization / Revenue | 1.28x | 0.25x | 0.54x | 0.35x | 0.43x | 0.25x | 0.24x | 0.23x |
| EV / Revenue | 1.26x | 0.49x | 0.82x | 0.53x | 0.64x | 0.41x | 0.36x | 0.32x |
| EV / EBITDA | 17.1x | 17.1x | 14.6x | 9.02x | 14.3x | 7.21x | 5.59x | 4.61x |
| EV / EBIT | -334x | -7.31x | -12.4x | -6.98x | -49.4x | 565x | 36.9x | 18x |
| EV / FCF | -31.2x | -19.2x | -1,471x | -11.7x | -21.1x | 24.7x | 13.8x | 9.95x |
| FCF Yield | -3.2% | -5.22% | -0.07% | -8.53% | -4.73% | 4.05% | 7.26% | 10.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.13 | -0.44 | -0.19 | -0.24 | 0.04 | -0.0317 | -0.0186 | -0.005 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,180 | 2,239 | 2,045 | 1,943 | 1,718 | 1,800 | 1,886 | 1,985 |
| EBITDA 1 | 161.3 | 64.11 | 114.1 | 114.4 | 76.59 | 101.8 | 121.5 | 136.1 |
| EBIT 1 | -8.235 | -149.8 | -134.8 | -147.9 | -22.18 | 1.3 | 18.4 | 34.9 |
| Net income 1 | -138.1 | -540 | -248.4 | -326.1 | - | -48 | -28.77 | -8.171 |
| Net Debt 1 | -44.41 | 539.8 | 563.2 | 345.6 | 363.8 | 280.2 | 225.9 | 173.7 |
| Reference price 2 | 2.2920 | 0.4390 | 0.8516 | 0.4498 | 0.4574 | 0.3170 | 0.3170 | 0.3170 |
| Nbr of stocks (in thousands) | 1,220,898 | 1,265,340 | 1,299,619 | 1,525,765 | 1,599,781 | 1,640,393 | - | - |
| Announcement Date | 4/21/22 A | 4/18/23 A | 4/10/24 A | 4/29/25 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.16x | 1.54x | 10.67x | 1.01% | 272B | |
| 79.07x | 10.32x | 55.34x | -.--% | 163B | |
| 8.03x | 0.88x | 3.8x | -.--% | 112B | |
| 49.01x | 2.01x | 20.73x | -.--% | 95.12B | |
| -96.55x | 0.73x | 28.22x | -.--% | 61.23B | |
| 23.33x | 4.07x | 13.54x | 1.19% | 46.06B | |
| 20.25x | 5.43x | 13.15x | - | 29.65B | |
| 29.07x | 3.38x | 11.35x | 1.59% | 15.06B | |
| 4.51x | 0.22x | 2.51x | 4.5% | 6.92B | |
| Average | 15.32x | 3.18x | 17.70x | 1.04% | 89B | |
| Weighted average by Cap. | 25.52x | 3.54x | 21.55x | 0.5% |
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
- THG Stock
- HG0 Stock
- Valuation THG Plc
Select your edition
All financial news and data tailored to specific country editions
