Company Valuation: BAKVR GRP

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 465.3 774.1 565.4 472.7 838.6 1,367
Change - 66.38% -26.96% -16.39% 77.41% 63.06%
Enterprise Value (EV) 1 878 1,148 944.7 790.9 1,114 1,579
Change - 30.78% -17.72% -16.28% 40.89% 41.69%
P/E 13.8x 13.9x 46.7x 8.91x 15.3x 23.7x
PBR 0.78x 1.21x 0.91x 0.78x 1.35x 2.09x
PEG - 0.2x -0.6x 0x 4.69x 4.65x
Capitalization / Revenue 0.26x 0.41x 0.26x 0.21x 0.37x 0.71x
EV / Revenue 0.49x 0.61x 0.44x 0.36x 0.49x 0.82x
EV / EBITDA 6.33x 7.72x 7x 5.16x 6.58x 10.1x
EV / EBIT 10.5x 12.2x 12.1x 8.26x 9.71x 13.9x
EV / FCF 38.5x 17.1x 16.1x 8.86x 11.6x -25x
FCF Yield 2.6% 5.84% 6.23% 11.3% 8.6% -3.99%
Dividend per Share 2 - 0.066 0.0693 0.0728 0.08 -
Rate of return - 4.94% 7.07% 8.88% 5.52% -
EPS 2 0.058 0.096 0.021 0.092 0.095 0.0998
Distribution rate - 68.8% 330% 79.1% 84.2% -
Net sales 1 1,794 1,872 2,139 2,204 2,293 1,937
EBITDA 1 138.8 148.8 134.9 153.3 169.3 156.2
EBIT 1 83.6 94.5 78 95.8 114.8 113.7
Net income 1 34.1 56.8 12.5 53.9 55.7 57.8
Net Debt 1 412.7 374.1 379.3 318.2 275.7 211.4
Reference price 2 0.803 1.336 0.980 0.820 1.450 2.365
Nbr of stocks (in thousands) 5,79,426 5,79,426 5,76,933 5,76,464 5,78,351 5,78,186
Announcement Date 29/03/21 18/03/22 01/03/23 15/03/24 03/03/25 07/07/26
1GBP in Million2GBP
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.67x2.92x14.57x3.81% 26TCr
19.88x2.54x15.12x3.22% 8.16TCr
16.66x1.72x9.75x3.8% 4.46TCr
15.28x0.54x9.78x2.52% 3.98TCr
20.68x3.15x12.8x3.38% 3.43TCr
36.14x3.12x18.19x1.03% 3.19TCr
26.13x5.5x17.54x3.21% 2.97TCr
-8.35x1.83x9.13x6.77% 2.81TCr
Average 18.51x 2.67x 13.36x 3.47% 6.84TCr
Weighted average by Cap. 20.02x 2.70x 13.89x 3.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BAKVR GRP

Historical PBR trend

Valuation ratios - PBR - BAKVR GRP

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BAKVR GRP

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BAKVR GRP