|
Market Closed -
London S.E.
09:05:02 11/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,775.00 GBX | 0.00% |
|
+0.43% | +15.38% |
| 08/09 | Camellia Plc, H1 2026 Earnings Call, Sep 07, 2026 | |
| 03/09 | EARNINGS: Everyman hails "positive" half-year; Tribal profit down | AN |
Company Valuation: Camellia Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 187.8 | 131.5 | 128.2 | 131.3 | 126.5 | 146 | - | - |
| Change | - | -30% | -2.52% | 2.45% | -3.64% | 15.38% | - | - |
| Enterprise Value (EV) 1 | 187.8 | 131.5 | 113.5 | 59.5 | 83.02 | 83.58 | 77.57 | 107.6 |
| Change | - | -30% | -13.7% | -47.56% | 39.52% | 0.68% | -7.19% | 38.69% |
| P/E | - | -10.1x | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.68x | - | 0.47x | 0.5x | 0.47x | 0.52x | 0.49x | 0.47x |
| EV / Revenue | 0.68x | - | 0.42x | 0.23x | 0.31x | 0.3x | 0.26x | 0.35x |
| EV / EBITDA | - | - | -29.9x | 13.8x | 8.22x | 6.97x | 5.88x | 7.4x |
| EV / EBIT | - | - | -7.88x | -12.4x | 83x | 41.9x | 24.3x | 23.7x |
| EV / FCF | - | - | -4.28x | -4.96x | -16.6x | -2.39x | -3.64x | -4.9x |
| FCF Yield | - | - | -23.4% | -20.2% | -6.02% | -41.8% | -27.4% | -20.4% |
| Dividend per Share 2 | 1.46 | - | 0.44 | 2.6 | 2.6 | 2.73 | 2.866 | 3.01 |
| Rate of return | 2.15% | - | 0.95% | 5.46% | 5.19% | 4.73% | 4.96% | 5.21% |
| EPS 2 | - | -4.707 | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 277.2 | - | 272.3 | 262.2 | 268 | 281.4 | 295.5 | 310.2 |
| EBITDA 1 | - | - | -3.8 | 4.3 | 10.1 | 11.99 | 13.19 | 14.53 |
| EBIT 1 | - | - | -14.4 | -4.8 | 1 | 1.995 | 3.191 | 4.53 |
| Net income | - | -13 | - | - | - | - | - | - |
| Net Debt 1 | - | - | -14.7 | -71.8 | -43.5 | -62.4 | -68.41 | -38.4 |
| Reference price 2 | 68.00 | 47.60 | 46.40 | 47.60 | 50.05 | 57.75 | 57.75 | 57.75 |
| Nbr of stocks (in thousands) | 2,762 | 2,762 | 2,762 | 2,758 | 2,528 | 2,528 | - | - |
| Announcement Date | 31/05/22 | 03/05/23 | 29/04/24 | 30/04/25 | 05/05/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.3x | 6.97x | 4.73% | 20Cr | |
| -31.98x | 1.17x | 67.91x | -.--% | 1.48TCr | |
| 9.87x | 1.13x | 9.35x | 4.29% | 585.15Cr | |
| 29.66x | 1.87x | 14.24x | 1.33% | 347.44Cr | |
| 13.43x | 1.48x | 7.03x | 1.85% | 297.38Cr | |
| 14.29x | 0.83x | 8.87x | - | 195.8Cr | |
| 13.65x | 1.98x | 6.47x | 4.66% | 179.44Cr | |
| Average | 8.15x | 1.25x | 17.26x | 2.81% | 442.89Cr | |
| Weighted average by Cap. | -7.10x | 1.29x | 37.33x | 1.53% |
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
- CAM Stock
- Valuation Camellia Plc
Select your edition
All financial news and data tailored to specific country editions
