Valuation CVS Group plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 04:08:34 15/07/2026 pm IST			5-day change	1st Jan Change
1,260.50 ^GBX	+0.20%		+1.69%	-1.56%

05/06	Kelso says portfolio value rises in May as backs Capita turnaround	AN
01/06	CVS Group plc commences an Equity Buyback Plan for 7,174,031 shares, representing 10.04% of its issued share capital, under the authorization approved on November 18, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,710	1,178	1,413	723.1	896.8	867.2	-	-
Change	-	-31.14%	20.01%	-48.85%	24.02%	-3.29%	-	-
Enterprise Value (EV) ¹	1,859	1,318	1,591	994.4	1,129	1,094	1,038	965.8
Change	-	-29.14%	20.76%	-37.5%	13.59%	-3.15%	-5.06%	-7%
P/E	89.1x	46.1x	33.8x	117x	17x	24.6x	19.4x	16.8x
PBR	8.93x	5.4x	5.5x	2.77x	2.99x	2.9x	2.44x	2.08x
PEG	-	1.4x	0.5x	-1.4x	0x	-0.8x	0.7x	1.1x
Capitalization / Revenue	3.35x	2.13x	2.32x	1.12x	1.33x	1.21x	1.16x	1.1x
EV / Revenue	3.64x	2.38x	2.62x	1.54x	1.68x	1.53x	1.39x	1.23x
EV / EBITDA	19.1x	12.3x	13.1x	7.81x	8.39x	7.73x	6.91x	6.08x
EV / EBIT	25.4x	16x	17x	10.3x	11.7x	10.8x	9.64x	8.32x
EV / FCF	42.6x	25.8x	41x	40.3x	23.6x	22.9x	15.9x	11.8x
FCF Yield	2.34%	3.87%	2.44%	2.48%	4.24%	4.37%	6.29%	8.47%
Dividend per Share ²	0.065	0.07	0.075	0.08	0.085	0.0904	0.0964	0.1022
Rate of return	0.27%	0.42%	0.38%	0.79%	0.68%	0.72%	0.77%	0.81%
EPS ²	0.271	0.359	0.585	0.086	0.736	0.5104	0.6484	0.7478
Distribution rate	24%	19.5%	12.8%	93%	11.5%	17.7%	14.9%	13.7%
Net sales ¹	510.1	554.2	608.3	647.3	673.2	714.3	749.2	785.4
EBITDA ¹	97.5	107.4	121.4	127.3	134.6	141.6	150.2	159
EBIT ¹	73.2	82.3	93.8	96.5	96.7	101.1	107.8	116
Net income ¹	19.3	25.7	41.9	6.2	52.8	34.45	45.72	52.53
Net Debt ¹	149	139.8	177.6	271.3	232.7	226.7	171.3	98.57
Reference price ²	24.15	16.56	19.79	10.08	12.50	12.58	12.58	12.58
Nbr of stocks (in thousands)	70,820	71,120	71,424	71,732	71,740	68,936	-	-
Announcement Date	23/09/21	22/09/22	21/09/23	26/09/24	07/10/25	-	-	-

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.($)
CVS GROUP PLC	24.64x	1.53x	7.73x	0.72%	116.19Cr
JAPAN ANIMAL REFERRAL MEDICAL CENTER CO., LTD.	14.37x	-	-	1.21%	8.6Cr
WOLVES HAND CO., LTD.	16.26x	-	-	-	7.88Cr
Average	18.43x	1.53x	7.73x	0.96%	44.22Cr
Weighted average by Cap.	23.48x	1.53x	7.73x	0.75%