|
Market Closed -
London S.E.
18:35:07 21/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 466.00 GBX | +0.76% |
|
-2.41% | +21.51% |
Company Valuation: Zigup Plc
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 | 1,056 | - | - |
| Change | - | -11.21% | 0.17% | -17.9% | 28.48% | 17.1% | - | - |
| Enterprise Value (EV) 1 | 1,544 | 1,548 | 1,597 | 1,538 | 1,901 | 2,140 | 2,143 | 2,178 |
| Change | - | 0.27% | 3.18% | -3.66% | 23.56% | 12.55% | 0.16% | 1.64% |
| P/E | 9.83x | 6.41x | 7.12x | 8.95x | 12.2x | 10.8x | 9.39x | 8.8x |
| PBR | 1.02x | 0.87x | 0.84x | 0.66x | 0.83x | 0.93x | 0.9x | 0.86x |
| PEG | - | 0.1x | -0.89x | -0.3x | -2.13x | 0.3x | 0.6x | 1.31x |
| Capitalization / Revenue | 0.77x | 0.57x | 0.47x | 0.39x | 0.49x | 0.54x | 0.52x | 0.5x |
| EV / Revenue | 1.24x | 1.04x | 0.87x | 0.85x | 1.02x | 1.1x | 1.05x | 1.02x |
| EV / EBITDA | 4.21x | 3.75x | 3.58x | 3.31x | 3.78x | 3.9x | 3.61x | 3.51x |
| EV / EBIT | 9.41x | 8.18x | 7.47x | 7.62x | 9.48x | 10.3x | 9.66x | 9.34x |
| EV / FCF | 20.1x | 386x | 54.2x | -28.4x | -25.9x | -84.1x | 52.1x | 45.8x |
| FCF Yield | 4.96% | 0.26% | 1.84% | -3.52% | -3.86% | -1.19% | 1.92% | 2.18% |
| Dividend per Share 2 | 0.21 | 0.24 | 0.258 | 0.264 | 0.27 | 0.2766 | 0.279 | 0.2852 |
| Rate of return | 5.29% | 6.38% | 6.71% | 8.45% | 6.72% | 5.94% | 5.99% | 6.12% |
| EPS 2 | 0.404 | 0.587 | 0.54 | 0.349 | 0.329 | 0.4314 | 0.4962 | 0.5296 |
| Distribution rate | 52% | 40.9% | 47.8% | 75.6% | 82.1% | 64.1% | 56.2% | 53.8% |
| Net sales 1 | 1,244 | 1,490 | 1,833 | 1,813 | 1,859 | 1,938 | 2,039 | 2,127 |
| EBITDA 1 | 366.7 | 412.2 | 446.3 | 464.5 | 502.6 | 549.1 | 593.8 | 620.5 |
| EBIT 1 | 164 | 189.2 | 213.7 | 202 | 200.5 | 208.1 | 221.9 | 233.3 |
| Net income 1 | 101.5 | 139.2 | 125 | 79.84 | 76.16 | 99.6 | 115.9 | 123.9 |
| Net Debt 1 | 582.5 | 694.4 | 742.2 | 836.7 | 999.3 | 1,084 | 1,087 | 1,122 |
| Reference price 2 | 3.970 | 3.760 | 3.845 | 3.125 | 4.015 | 4.660 | 4.660 | 4.660 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.8x | 1.1x | 3.9x | 5.94% | 1.44B | |
| 11.92x | - | - | 4.07% | 127B | |
| 7.4x | 0.59x | - | 5.12% | 45.65B | |
| 16.43x | 2.56x | 17.27x | 4.06% | 16.54B | |
| 20.2x | 2.48x | - | 5.6% | 14.3B | |
| 7.21x | - | - | 1.2% | 5.85B | |
| 11x | - | - | 5.87% | 3.5B | |
| 71.35x | - | - | - | 1.34B | |
| Average | 19.54x | 1.68x | 10.58x | 4.55% | 27.01B | |
| Weighted average by Cap. | 12.08x | 1.36x | 16.20x | 4.36% |
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
- NTG Stock
- Valuation Zigup Plc
Select your edition
All financial news and data tailored to specific country editions
