Valuation Zigup Plc

Stocks

Market Closed - London S.E. 18:35:25 20/10/2026 +03			5-day change	1st Jan Change
457.00 ^GBX	+0.22%		+4.94%	+19.17%

10-15	Jefferies raises Derwent but cuts Workspace	AN
09-29	Stocks rise as oil prices edge down	AN

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	961.1	853.3	854.8	701.7	901.6	1,035	-	-
Change	-	-11.21%	0.17%	-17.9%	28.48%	14.84%	-	-
Enterprise Value (EV) ¹	1,544	1,548	1,597	1,538	1,901	2,121	2,157	2,190
Change	-	0.27%	3.18%	-3.66%	23.56%	11.59%	1.7%	1.52%
P/E	9.83x	6.41x	7.12x	8.95x	12.2x	9.84x	8.81x	8.33x
PBR	1.02x	0.87x	0.84x	0.66x	0.83x	0.91x	0.88x	0.84x
PEG	-	0.1x	-0.89x	-0.3x	-2.13x	0.2x	0.8x	1.45x
Capitalization / Revenue	0.77x	0.57x	0.47x	0.39x	0.49x	0.53x	0.51x	0.49x
EV / Revenue	1.24x	1.04x	0.87x	0.85x	1.02x	1.09x	1.06x	1.03x
EV / EBITDA	4.21x	3.75x	3.58x	3.31x	3.78x	3.82x	3.61x	3.48x
EV / EBIT	9.41x	8.18x	7.47x	7.62x	9.48x	9.94x	9.48x	9.17x
EV / FCF	20.1x	386x	54.2x	-28.4x	-25.9x	-78.5x	60.5x	37.1x
FCF Yield	4.96%	0.26%	1.84%	-3.52%	-3.86%	-1.27%	1.65%	2.7%
Dividend per Share ²	0.21	0.24	0.258	0.264	0.27	0.2764	0.2824	0.2898
Rate of return	5.29%	6.38%	6.71%	8.45%	6.72%	6.05%	6.18%	6.34%
EPS ²	0.404	0.587	0.54	0.349	0.329	0.4644	0.5189	0.5487
Distribution rate	52%	40.9%	47.8%	75.6%	82.1%	59.5%	54.4%	52.8%
Net sales ¹	1,244	1,490	1,833	1,813	1,859	1,945	2,041	2,128
EBITDA ¹	366.7	412.2	446.3	464.5	502.6	554.9	597.2	628.7
EBIT ¹	164	189.2	213.7	202	200.5	213.4	227.7	238.8
Net income ¹	101.5	139.2	125	79.84	76.16	108.4	121.6	129.2
Net Debt ¹	582.5	694.4	742.2	836.7	999.3	1,086	1,122	1,155
Reference price ²	3.970	3.760	3.845	3.125	4.015	4.570	4.570	4.570
Nbr of stocks (in thousands)	242,080	226,944	222,304	224,555	224,555	226,563	-	-
Announcement Date	7/6/22 A	7/5/23 A	7/10/24 A	7/9/25 A	7/8/26 A	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ZIGUP PLC	9.82x	1.09x	3.82x	6.06%	1.38B
PROGRESSIVE CORPORATION	11.73x	-	-	4.53%	127B
TOKIO MARINE HOLDINGS, INC.	16.91x	1.92x	-	2.95%	99.83B
THE TRAVELERS COMPANIES, INC.	10.72x	-	-	1.26%	79B
THE ALLSTATE CORPORATION	6.57x	-	-	1.76%	62.42B
MS&AD INSURANCE GROUP HOLDINGS, INC.	12.19x	1.18x	-	3.33%	46.95B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	3.99x	0.58x	-	5.78%	46.13B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	6.84x	0.55x	-	5.65%	43.14B
AMERICAN INTERNATIONAL GROUP, INC.	11.28x	-	-	2.41%	42.18B
SOMPO HOLDINGS, INC.	11.26x	0.86x	-	2.87%	39.11B
Average	10.13x	1.03x	3.82x	3.66%	58.71B
Weighted average by Cap.	10.93x	1.20x	3.82x	3.35%