|
Market Closed -
London S.E.
19:35:26 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 340.40 GBX | -0.35% |
|
+2.47% | -14.69% |
| 10-16 | JPMorgan cuts AIB and raises Bank of Ireland | AN |
| 10-15 | Jefferies Downgrades Workspace Group to Hold, Trims PT | MT |
Company Valuation: Workspace Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,240 | 836.4 | 982.8 | 797.2 | 656.7 | 655.8 | - | - |
| Change | - | -32.53% | 17.51% | -18.89% | -17.62% | -0.14% | - | - |
| Enterprise Value (EV) 1 | 1,797 | 1,738 | 1,838 | 1,617 | 1,403 | 1,285 | 1,270 | 1,273 |
| Change | - | -3.28% | 5.72% | -12.02% | -13.22% | -8.45% | -1.12% | 0.21% |
| P/E | 10.1x | -21.9x | -5.1x | 148x | -5.46x | -11x | 11.8x | 8.64x |
| PBR | - | - | 0.63x | 0.54x | 0.5x | 0.54x | 0.52x | 0.51x |
| PEG | - | 0x | -0x | -1x | 0x | 0.2x | -0x | 0.2x |
| Capitalization / Revenue | 9.33x | 4.8x | 7.79x | 6.53x | 5.79x | 6.5x | 6.22x | 5.8x |
| EV / Revenue | 13.5x | 9.98x | 14.6x | 13.2x | 12.4x | 12.7x | 12.1x | 11.3x |
| EV / EBITDA | 25.6x | 17.8x | 17.8x | 16.4x | 15.1x | 16.5x | 15.8x | 14.8x |
| EV / EBIT | 26.7x | 18.3x | 18.2x | 16.4x | 15.3x | 16.9x | 16.1x | 14.7x |
| EV / FCF | 26.8x | -14.3x | - | 91.3x | 126x | -31.3x | 127x | 74.9x |
| FCF Yield | 3.73% | -6.98% | - | 1.09% | 0.79% | -3.19% | 0.79% | 1.34% |
| Dividend per Share 2 | 0.215 | 0.258 | 0.28 | 0.284 | 0.261 | 0.1948 | 0.1778 | 0.1866 |
| Rate of return | 3.14% | 5.91% | 5.46% | 6.84% | 7.64% | 5.72% | 5.22% | 5.48% |
| EPS 2 | 0.681 | -0.199 | -1.004 | 0.028 | -0.626 | -0.31 | 0.2875 | 0.3938 |
| Distribution rate | 31.6% | -130% | -27.9% | 1,014% | -41.7% | -62.8% | 61.8% | 47.4% |
| Net sales 1 | 132.9 | 174.2 | 126.2 | 122.1 | 113.4 | 100.9 | 105.4 | 113 |
| EBITDA 1 | 70.1 | 97.4 | 103.2 | 98.8 | 93.1 | 77.75 | 80.18 | 86.18 |
| EBIT 1 | 67.4 | 95.1 | 100.9 | 98.8 | 91.7 | 76.16 | 79.14 | 86.79 |
| Net income 1 | 123.9 | -37.8 | -192.5 | 5.4 | -120.3 | -59.84 | 68.8 | 86.28 |
| Net Debt 1 | 557.7 | 902 | 854.9 | 819.7 | 746.5 | 628.8 | 614.5 | 617.1 |
| Reference price 2 | 6.850 | 4.368 | 5.125 | 4.150 | 3.415 | 3.404 | 3.404 | 3.404 |
| Nbr of stocks (in thousands) | 180,963 | 191,478 | 191,775 | 192,086 | 192,289 | 192,649 | - | - |
| Announcement Date | 6/8/22 A | 5/25/23 A | 6/5/24 A | 6/5/25 A | 6/10/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -11.02x | 12.75x | 16.55x | 5.7% | 876M | |
| 33.67x | 18.02x | 22.62x | 3.38% | 120B | |
| 32.41x | 14.43x | 18.53x | 4.24% | 68.69B | |
| 37.69x | 14.88x | 15.38x | 5.74% | 53.59B | |
| 18.34x | 15.52x | 17.65x | 1.13% | 38.49B | |
| 13.97x | 24.8x | 27.16x | 3.59% | 16.38B | |
| 27.58x | 10.94x | 15.04x | 4.53% | 15.9B | |
| 8.31x | 11.88x | 14.55x | 6% | 14.79B | |
| 18.13x | 16.2x | 23.54x | 5.31% | 14.13B | |
| 29.8x | 11.31x | 16.56x | 4.09% | 13.57B | |
| Average | 20.89x | 15.07x | 18.76x | 4.37% | 35.66B | |
| Weighted average by Cap. | 29.27x | 15.99x | 19.54x | 3.94% |
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
- WKP Stock
- Valuation Workspace Group Plc
Select your edition
All financial news and data tailored to specific country editions
