Valuation Bunzl plc

Equities

Market Closed - London S.E. Other stock markets 10:05:21 13/03/2026 pm IST			5-day change	1st Jan Change
2,304.00 ^GBX	+2.13%		+3.97%	+10.98%

10/03	UBS raises Admiral; Canaccord cuts Clarkson	AN
10/03	RBC Adjusts Estimates for Bunzl Post-FY25 Results; Sector Perform Rating Maintained	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,150	9,649	9,266	10,710	10,842	7,426	7,426	-
Change	-	18.39%	-3.97%	15.59%	1.23%	-31.51%	0%	-
Enterprise Value (EV) ¹	9,903	11,475	10,996	12,460	13,208	9,838	9,576	9,341
Change	-	15.87%	-4.17%	13.32%	6%	-25.51%	-2.67%	-2.45%
P/E ratio	19x	21.9x	19.6x	20.4x	22.2x	14.7x	16.1x	15.1x
PBR	4.29x	4.4x	3.42x	3.63x	3.97x	2.68x	2.46x	2.29x
PEG	-	8.03x	2.9x	1.9x	-4.74x	-2.8x	7.96x	2.2x
Capitalization / Revenue	0.81x	0.94x	0.77x	0.91x	0.92x	0.56x	0.62x	0.6x
EV / Revenue	0.98x	1.12x	0.91x	1.06x	1.12x	0.83x	0.79x	0.76x
EV / EBITDA	10.4x	12.4x	10.2x	10.8x	10.9x	8.66x	8.28x	7.85x
EV / EBIT	12.7x	15.2x	12.4x	13.2x	13.5x	11x	10.6x	10x
EV / FCF	13.1x	16.4x	12.2x	19.4x	20.8x	17.2x	16.4x	14.7x
FCF Yield	7.66%	6.1%	8.23%	5.16%	4.8%	5.81%	6.09%	6.78%
Dividend per Share ²	0.541	0.57	0.627	0.683	0.739	0.7449	0.7673	0.7971
Rate of return	2.21%	1.98%	2.27%	2.14%	2.24%	3.23%	3.33%	3.46%
EPS ²	1.283	1.318	1.407	1.56	1.487	1.409	1.432	1.53
Distribution rate	42.2%	43.2%	44.6%	43.8%	49.7%	53.1%	53.6%	52.1%
Net sales ¹	10,111	10,285	12,040	11,797	11,776	11,845	12,046	12,306
EBITDA ¹	950.1	924	1,075	1,151	1,212	1,164	1,156	1,190
EBIT ¹	778.4	752.8	885.9	944.2	976.1	910.3	903.8	932.7
Net income ¹	430	442.8	474.4	526.2	500.4	459.2	461	481
Net Debt ¹	1,752	1,826	1,730	1,750	2,366	2,412	2,150	1,916
Reference price ²	24.43	28.85	27.59	31.90	32.96	23.04	23.04	23.04
Nbr of stocks (in thousands)	3,33,615	3,34,442	3,35,835	3,35,749	3,28,953	3,22,290	3,22,290	-
Announcement Date	01/03/21	28/02/22	27/02/23	26/02/24	03/03/25	02/03/26	-	-

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.($)
BUNZL PLC	16.42x	0.83x	8.66x	3.23%	982.94Cr
MITSUBISHI CORPORATION	26.76x	1.29x	24.81x	2.12%	12TCr
MITSUI & CO., LTD.	19.81x	1.41x	25.16x	1.98%	10TCr
ITOCHU CORPORATION	16.03x	1.18x	13.75x	2.04%	9.08TCr
MARUBENI CORPORATION	16.91x	1.4x	20.28x	1.89%	5.75TCr
TOYOTA TSUSHO CORPORATION	17.55x	0.71x	11.23x	1.93%	4.17TCr
SUMITOMO CORPORATION	11.67x	1.35x	16.2x	2.51%	4.16TCr
SAMSUNG C&T CORPORATION	18.09x	0.95x	8.59x	1.06%	3.05TCr
ADANI ENTERPRISES LIMITED	40.59x	3.22x	18.8x	0.06%	2.74TCr
POSCO INTERNATIONAL CORPORATION	16.5x	0.53x	9.41x	2.9%	837.52Cr
Average	20.03x	1.29x	15.69x	1.97%	5.31TCr
Weighted average by Cap.	20.46x	1.32x	18.98x	1.93%