Valuation GSK plc

Equities

Market Closed - London S.E. Other stock markets 09:05:00 18/07/2025 pm IST			5-day change	1st Jan Change
1,348.00 ^GBX	-4.60%		-4.30%	+0.11%

09:49pm	FTSE 100 logs fourth straight week of gains on rate cut optimism, earnings	RE
09:49pm	FTSE 100 logs fourth straight week of gains on rate cut optimism, earnings	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	66,801	80,458	58,381	59,112	54,944	57,117	-	-
Change	-	20.44%	-27.44%	1.25%	-7.05%	3.95%	-	-
Enterprise Value (EV) ¹	87,581	1,00,296	75,578	74,152	68,039	70,837	68,371	65,534
Change	-	14.52%	-24.65%	-1.89%	-8.24%	4.11%	-3.48%	-4.15%
P/E ratio	11.8x	18.6x	3.93x	11.9x	21.3x	10x	8.96x	8.34x
PBR	4.58x	5.34x	5.47x	4.4x	4.02x	3.87x	3.21x	2.71x
PEG	-	-0.8x	0x	-0.2x	-0.4x	0x	0.8x	1.12x
Capitalization / Revenue	1.96x	2.36x	1.99x	1.95x	1.75x	1.79x	1.7x	1.62x
EV / Revenue	2.57x	2.94x	2.58x	2.45x	2.17x	2.22x	2.03x	1.86x
EV / EBITDA	9.19x	8.85x	7.23x	6.37x	6.36x	6.58x	5.84x	5.28x
EV / EBIT	9.83x	11.4x	9.27x	8.44x	7.44x	7.45x	6.61x	5.94x
EV / FCF	16.2x	22.6x	12.1x	13.6x	13x	15.4x	10.5x	9.3x
FCF Yield	6.17%	4.42%	8.28%	7.36%	7.67%	6.48%	9.51%	10.7%
Dividend per Share ²	1	1	0.6125	0.58	0.61	0.6506	0.6916	0.7349
Rate of return	5.96%	4.98%	4.26%	4%	4.53%	4.6%	4.89%	5.2%
EPS ²	1.426	1.082	3.662	1.216	0.632	1.411	1.577	1.695
Distribution rate	70.1%	92.4%	16.7%	47.7%	96.5%	46.1%	43.8%	43.4%
Net sales ¹	34,099	34,114	29,324	30,328	31,376	31,965	33,618	35,195
EBITDA ¹	9,530	11,330	10,449	11,635	10,693	10,764	11,707	12,417
EBIT ¹	8,906	8,806	8,151	8,786	9,148	9,514	10,342	11,042
Net income ¹	5,749	4,385	14,956	4,928	2,575	5,656	6,343	6,755
Net Debt ¹	20,780	19,838	17,197	15,040	13,095	13,720	11,254	8,417
Reference price ²	16.78	20.08	14.38	14.50	13.46	14.13	14.13	14.13
Nbr of stocks (in thousands)	39,82,185	40,06,383	40,60,999	40,76,145	40,80,519	40,42,229	-	-
Announcement Date	03/02/21	09/02/22	01/02/23	31/01/24	05/02/25	-	-	-

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.($)
GSK PLC	10.02x	2.22x	6.58x	4.6%	7.66TCr
ELI LILLY AND COMPANY	35.65x	11.83x	26.89x	0.78%	68TCr
JOHNSON & JOHNSON	14.69x	4.3x	11.77x	3.13%	39TCr
ABBVIE INC.	27.44x	6.55x	13.83x	3.42%	34TCr
NOVO NORDISK A/S	16.3x	5.91x	11.82x	3.11%	29TCr
ROCHE HOLDING AG	14.17x	3.49x	8.63x	3.84%	26TCr
NOVARTIS AG	16.53x	4.37x	10.34x	3.47%	22TCr
ASTRAZENECA PLC	21.77x	4.07x	11.98x	2.32%	21TCr
MERCK & CO., INC.	10.44x	3.39x	7.33x	3.95%	20TCr
AMGEN INC.	22.81x	5.82x	11.23x	3.22%	16TCr
Average	18.98x	5.19x	12.04x	3.18%	28.43TCr
Weighted average by Cap.	22.07x	6.42x	14.79x	2.73%