|
Delayed
London S.E.
|
5-day change | 1st Jan Change | ||
| - GBX | -.--% |
|
-.--% | - |
| 21/09 | Sunbelt Rentals Holdings, Inc.(NYSE:SUNB) added to FTSE All-World Index | CI |
| 21/09 | Sunbelt Rentals Holdings, Inc.(LSE:SUNB) dropped from FTSE All-World Index | CI |
Company Valuation: Ashtead Group plc
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,478 | 25,018 | 32,025 | 22,468 | 31,403 | 30,232 | - | - |
| Change | - | 11.3% | 28.01% | -29.84% | 39.77% | -3.73% | - | - |
| Enterprise Value (EV) 1 | 29,638 | 33,978 | 42,680 | 32,799 | 38,957 | 39,321 | 38,625 | 37,479 |
| Change | - | 14.64% | 25.61% | -23.15% | 18.77% | 0.94% | -1.77% | -2.97% |
| P/E | - | - | - | - | 24.3x | 18.6x | 16.3x | 14.2x |
| PBR | - | - | - | - | 4.24x | 4.02x | 3.65x | 3.31x |
| PEG | - | - | - | - | - | 0.7x | 1.2x | 0.9x |
| Capitalization / Revenue | 2.82x | 2.59x | 2.95x | 2.08x | 2.82x | 2.5x | 2.34x | 2.18x |
| EV / Revenue | 3.72x | 3.51x | 3.93x | 3.04x | 3.49x | 3.25x | 2.98x | 2.7x |
| EV / EBITDA | 8.21x | 7.7x | 8.72x | 6.55x | 8.33x | 7.74x | 6.96x | 6.23x |
| EV / EBIT | 14.4x | 12.9x | 15.4x | 12.2x | 15.6x | 14.4x | 12.8x | 11.2x |
| EV / FCF | 26.3x | 63.9x | 197x | 18.3x | 19x | 30.9x | 26.9x | 20.3x |
| FCF Yield | 3.8% | 1.56% | 0.51% | 5.46% | 5.28% | 3.23% | 3.72% | 4.92% |
| Dividend per Share 2 | - | - | - | - | 1.125 | 1.24 | 1.308 | 1.461 |
| Rate of return | - | - | - | - | 1.47% | 1.68% | 1.77% | 1.98% |
| EPS 2 | - | - | - | - | 3.15 | 3.958 | 4.514 | 5.199 |
| Distribution rate | - | - | - | - | 35.7% | 31.3% | 29% | 28.1% |
| Net sales 1 | 7,962 | 9,667 | 10,859 | 10,792 | 11,154 | 12,101 | 12,940 | 13,872 |
| EBITDA 1 | 3,609 | 4,412 | 4,893 | 5,006 | 4,677 | 5,082 | 5,546 | 6,018 |
| EBIT 1 | 2,056 | 2,640 | 2,775 | 2,687 | 2,500 | 2,724 | 3,016 | 3,346 |
| Net income 1 | 1,251 | 1,618 | 1,598 | 1,510 | 1,325 | 1,596 | 1,822 | 2,072 |
| Net Debt 1 | 7,160 | 8,960 | 10,655 | 10,331 | 7,554 | 9,089 | 8,393 | 7,246 |
| Reference price 2 | 50.80 | 57.18 | 73.38 | 52.16 | 76.53 | 73.78 | 73.78 | 73.78 |
| Nbr of stocks (in thousands) | 4,42,473 | 4,37,493 | 4,36,399 | 4,30,743 | 4,10,331 | 4,09,765 | - | - |
| Announcement Date | 14/06/22 | 13/06/23 | 18/06/24 | 17/06/25 | 23/06/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.43x | 4.43x | 9.75x | 0.75% | 6.42TCr | |
| 18.64x | 3.25x | 7.74x | 1.68% | 3.02TCr | |
| 28.76x | 2.63x | 6.24x | 2.08% | 458.78Cr | |
| 55.46x | 1.53x | 4.29x | -.--% | 458.1Cr | |
| 17.65x | - | - | 1.75% | 276.6Cr | |
| 14.32x | 0.68x | 2.73x | 2.02% | 117.13Cr | |
| 11.31x | 4.45x | 7.01x | - | 114.98Cr | |
| Average | 24.08x | 2.83x | 6.29x | 1.38% | 1.55TCr | |
| Weighted average by Cap. | 22.71x | 3.85x | 8.68x | 1.08% |
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
- SUNB Stock
- AHT Stock
- Valuation Ashtead Group plc
Select your edition
All financial news and data tailored to specific country editions
