Valuation Ashtead Group plc

Equities

Market Closed - London S.E. Other stock markets 10:05:20 06/02/2026 pm IST			5-day change	1st Jan Change
4,936.00 ^GBX	+1.09%		+5.31%	-2.95%

04/02	JPM raises Berkeley; Jefferies cuts Energean	AN
29/01	Stocks mixed amid tech earnings, Fed fallout	AN

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	20,739	18,491	20,024	25,494	17,282	20,478	-	-
Change	-	-10.84%	8.29%	27.32%	-32.21%	18.5%	-	-
Enterprise Value (EV) ¹	24,929	24,380	27,129	33,892	24,880	27,636	27,131	26,376
Change	-	-2.2%	11.28%	24.93%	-26.59%	11.08%	-1.83%	-2.78%
P/E ratio	30x	18.2x	15.6x	20.4x	15.7x	19.9x	16.5x	13.9x
PBR	6.39x	4.49x	4.22x	4.57x	3.08x	3.74x	3.43x	2.93x
PEG	-	0.4x	0.6x	-9.8x	-1.4x	-8.22x	0.8x	0.8x
Capitalization / Revenue	4.12x	2.82x	2.59x	2.98x	2.18x	2.5x	2.37x	2.23x
EV / Revenue	4.96x	3.72x	3.51x	3.96x	3.13x	3.37x	3.15x	2.87x
EV / EBITDA	10.8x	8.21x	7.69x	8.79x	6.76x	7.4x	6.85x	6.19x
EV / EBIT	20.8x	14.4x	12.9x	15.5x	12.6x	14.2x	12.9x	11.3x
EV / FCF	18x	26.3x	64.4x	199x	18.9x	16.3x	15.6x	16.1x
FCF Yield	5.54%	3.8%	1.55%	0.5%	5.29%	6.12%	6.4%	6.23%
Dividend per Share ²	0.4215	0.658	0.793	0.8276	0.7943	0.8341	0.9325	1.04
Rate of return	0.91%	1.57%	1.73%	1.42%	1.99%	1.69%	1.89%	2.11%
EPS ²	1.552	2.301	2.927	2.866	2.543	2.482	2.998	3.545
Distribution rate	27.2%	28.6%	27.1%	28.9%	31.2%	33.6%	31.1%	29.3%
Net sales ¹	5,031	6,549	7,730	8,558	7,937	8,197	8,623	9,192
EBITDA ¹	2,301	2,968	3,528	3,856	3,682	3,736	3,961	4,260
EBIT ¹	1,197	1,691	2,111	2,187	1,976	1,943	2,105	2,335
Net income ¹	697.4	1,029	1,293	1,260	1,111	1,078	1,265	1,481
Net Debt ¹	4,190	5,889	7,105	8,398	7,598	7,158	6,653	5,898
Reference price ²	46.51	41.79	45.77	58.42	39.90	49.36	49.36	49.36
Nbr of stocks (in thousands)	4,45,910	4,42,473	4,37,493	4,36,399	4,33,125	4,14,870	-	-
Announcement Date	15/06/21	14/06/22	13/06/23	18/06/24	17/06/25	-	-	-

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.($)
ASHTEAD GROUP PLC	19.66x	3.34x	7.33x	1.71%	2.74TCr
UNITED RENTALS, INC.	19.39x	3.91x	8.7x	0.93%	5.34TCr
HERC HOLDINGS INC.	131.53x	3.1x	7.38x	0.93%	573.27Cr
MCGRATH RENTCORP	19.8x	-	-	1.61%	295.83Cr
JIANGXI GETO NEW MATERIALS CORPORATION LIMITED	47.12x	-	-	-	229.41Cr
Average	47.50x	3.45x	7.80x	1.3%	1.84TCr
Weighted average by Cap.	27.18x	3.68x	8.18x	1.19%