Valuation Bunzl plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:01 14/07/2026 pm IST			5-day change	1st Jan Change
2,718.00 ^GBX	+1.04%		+1.87%	+30.92%

08/07	RBC Lifts Price Target, Estimates for Bunzl Amid Expectations of Inflation-boosted Q2 Earnings	MT
07/07	JPMorgan cuts ITV to neutral after Sky deal	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,649	9,266	10,710	10,842	6,691	8,635	-	-
Change	-	-3.97%	15.59%	1.23%	-38.29%	29.06%	-	-
Enterprise Value (EV) ¹	11,475	10,996	12,460	13,208	9,097	10,807	10,587	10,353
Change	-	-4.17%	13.32%	6%	-31.12%	18.8%	-2.03%	-2.22%
P/E	21.9x	19.6x	20.4x	22.2x	14.7x	18.7x	17.8x	16.8x
PBR	4.4x	3.42x	3.63x	3.97x	2.42x	2.86x	2.65x	2.49x
PEG	-	2.9x	1.9x	-4.74x	-2.8x	7.93x	3.79x	2.86x
Capitalization / Revenue	0.94x	0.77x	0.91x	0.92x	0.56x	0.71x	0.69x	0.68x
EV / Revenue	1.12x	0.91x	1.06x	1.12x	0.77x	0.88x	0.85x	0.81x
EV / EBITDA	12.4x	10.2x	10.8x	10.9x	7.82x	9.21x	8.79x	8.39x
EV / EBIT	15.2x	12.4x	13.2x	13.5x	9.99x	11.7x	11.1x	10.6x
EV / FCF	16.4x	12.2x	19.4x	20.8x	15.7x	18.3x	17x	16.1x
FCF Yield	6.1%	8.23%	5.16%	4.8%	6.36%	5.46%	5.88%	6.2%
Dividend per Share ²	0.57	0.627	0.683	0.739	0.741	0.7768	0.8092	0.8461
Rate of return	1.98%	2.27%	2.14%	2.24%	3.57%	2.89%	3.01%	3.15%
EPS ²	1.318	1.407	1.56	1.487	1.409	1.442	1.51	1.599
Distribution rate	43.2%	44.6%	43.8%	49.7%	52.6%	53.9%	53.6%	52.9%
Net sales ¹	10,285	12,040	11,797	11,776	11,845	12,212	12,489	12,775
EBITDA ¹	924	1,075	1,151	1,212	1,164	1,173	1,204	1,234
EBIT ¹	752.8	885.9	944.2	976.1	910.3	924.1	950.6	976.8
Net income ¹	442.8	474.4	526.2	500.4	459.2	466	485.7	518.7
Net Debt ¹	1,826	1,730	1,750	2,366	2,406	2,172	1,952	1,717
Reference price ²	28.85	27.59	31.90	32.96	20.76	26.90	26.90	26.90
Nbr of stocks (in thousands)	3,34,442	3,35,835	3,35,749	3,28,953	3,22,290	3,21,015	-	-
Announcement Date	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	18.65x	0.88x	9.21x	2.89%	1.16TCr
MITSUBISHI CORPORATION	17.1x	1.06x	15.29x	2.78%	10TCr
ITOCHU CORPORATION	13.44x	1.08x	13.02x	2.37%	8.08TCr
MITSUI & CO., LTD.	13.4x	1.2x	19.18x	2.97%	8TCr
MARUBENI CORPORATION	13.16x	1.15x	17.83x	2.46%	4.88TCr
SUMITOMO CORPORATION	11.5x	1.39x	14.36x	2.55%	4.55TCr
ADANI ENTERPRISES LIMITED	64.18x	3.88x	23.97x	0.04%	4.49TCr
SAMSUNG C&T CORPORATION	22.81x	1.23x	11.32x	0.85%	3.86TCr
TOYOTA TSUSHO CORPORATION	13.72x	0.57x	8.77x	2.14%	3.5TCr
ADDTECH AB	36.82x	3.61x	19.7x	1.17%	928.48Cr
Average	22.48x	1.61x	15.26x	2.02%	4.95TCr
Weighted average by Cap.	19.89x	1.40x	15.67x	2.22%