|
Market Closed -
London S.E.
19:35:23 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 260.00 GBX | -5.87% |
|
+6.38% | -59.46% |
| 10-27 | HSBC weighs on FTSE 100 ahead of budget, Fed call | AN |
| 10-27 | FTSE 100 underperforms as European peers rise | AN |
Company Valuation: Vistry Group PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,621 | 2,162 | 3,166 | 1,892 | 2,051 | 876.6 | - | - |
| Change | - | -17.51% | 46.41% | -40.23% | 8.4% | -57.27% | - | - |
| Enterprise Value (EV) 1 | 2,420 | 2,044 | 3,255 | 2,170 | 2,294 | 934.4 | 819.3 | 710.9 |
| Change | - | -15.53% | 59.22% | -33.34% | 5.73% | -59.26% | -12.31% | -13.23% |
| P/E | 10.4x | 7.25x | 14.4x | 26.2x | 15.3x | -1.07x | 8.7x | 7.36x |
| PBR | 1.1x | 0.45x | 0.96x | 0.6x | 0.63x | 0.33x | 0.32x | 0.3x |
| PEG | - | -0.3x | -0.5x | -0.4x | 0.2x | 0x | -0x | 0.4x |
| Capitalization / Revenue | 1.11x | 0.79x | 0.89x | 0.5x | 0.49x | 0.22x | 0.22x | 0.22x |
| EV / Revenue | 1.03x | 0.75x | 0.91x | 0.57x | 0.55x | 0.24x | 0.21x | 0.18x |
| EV / EBITDA | 7.03x | 4.89x | 5.79x | 5.02x | 5.36x | 3.67x | 2.73x | 2.12x |
| EV / EBIT | 7.76x | 5.34x | 6.67x | 6.06x | 6.48x | 4.06x | 3.14x | 2.43x |
| EV / FCF | 9.12x | 39.9x | -43.5x | 16.4x | 13.1x | 4.82x | 4.75x | 3.61x |
| FCF Yield | 11% | 2.51% | -2.3% | 6.09% | 7.61% | 20.7% | 21% | 27.7% |
| Dividend per Share 2 | 0.6 | 0.55 | - | - | - | - | 0.0131 | 0.0617 |
| Rate of return | 5.07% | 8.79% | - | - | - | - | 0.47% | 2.23% |
| EPS 2 | 1.141 | 0.863 | 0.637 | 0.218 | 0.42 | -2.57 | 0.3176 | 0.375 |
| Distribution rate | 52.6% | 63.7% | - | - | - | - | 4.13% | 16.5% |
| Net sales 1 | 2,359 | 2,729 | 3,564 | 3,779 | 4,155 | 3,975 | 3,976 | 3,896 |
| EBITDA 1 | 344.4 | 417.8 | 562 | 432.1 | 428.2 | 254.4 | 300.7 | 334.6 |
| EBIT 1 | 311.9 | 382.5 | 487.9 | 358.2 | 353.8 | 230.1 | 261.2 | 292.7 |
| Net income 1 | 254.1 | 204.3 | 223.4 | 74.5 | 138 | -825.2 | 93.69 | 119 |
| Net Debt 1 | -201.4 | -118.2 | 88.8 | 277.1 | 242.3 | 57.77 | -57.27 | -165.7 |
| Reference price 2 | 11.840 | 6.255 | 9.175 | 5.720 | 6.414 | 2.762 | 2.762 | 2.762 |
| Nbr of stocks (in thousands) | 221,404 | 345,711 | 345,068 | 330,844 | 319,839 | 317,387 | - | - |
| Announcement Date | 3/2/22 A | 3/22/23 A | 3/14/24 A | 3/26/25 A | 3/4/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.07x | 0.24x | 3.67x | -.--% | 1.17B | |
| 14.1x | 1.34x | 10.37x | 1.22% | 41.12B | |
| 13.06x | 1.45x | 8.8x | 0.86% | 22.39B | |
| 17.43x | 0.75x | 11.71x | 2.36% | 20.09B | |
| 10.31x | 0.94x | 8.91x | 3.87% | 18.04B | |
| 17.16x | 1.68x | 11.48x | -.--% | 15.35B | |
| 10x | 0.83x | 8.92x | 4.17% | 14.29B | |
| 11.17x | 1.33x | 8.09x | 0.72% | 13.08B | |
| 13.28x | 0.81x | 6.55x | 3.16% | 6.63B | |
| Average | 11.71x | 1.04x | 8.72x | 1.82% | 16.91B | |
| Weighted average by Cap. | 13.46x | 1.19x | 9.70x | 1.82% |
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
- BVS Stock
- Valuation Vistry Group PLC
Select your edition
All financial news and data tailored to specific country editions
