|
Market Closed -
London S.E.
10:05:28 30/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,930.00 GBX | +0.08% |
|
+0.17% | +28.19% |
| 28/10 | Intertek quarterly sales rise ahead of GBP9.5 billion takeover by EQT | AN |
| 28/10 | Intertek Group's Q3 Revenue Grows; Outlook Affirmed | MT |
Company Valuation: Intertek Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,069 | 6,500 | 6,847 | 7,624 | 7,102 | 9,102 | - | - |
| Change | - | -28.33% | 5.35% | 11.34% | -6.84% | 28.17% | - | - |
| Enterprise Value (EV) 1 | 10,094 | 7,560 | 7,766 | 8,423 | 8,421 | 10,286 | 10,188 | 10,080 |
| Change | - | -25.11% | 2.72% | 8.47% | -0.02% | 22.14% | -0.95% | -1.06% |
| P/E | 31.6x | 22.6x | 23.2x | 22.2x | 21.4x | 25.8x | 23x | 21.2x |
| PBR | 8.42x | 5.09x | 5.18x | 5.48x | 6.79x | 7.4x | 6.86x | 6.36x |
| PEG | - | 80.41x | 8.28x | 1.4x | 13.79x | 4x | 1.9x | 2.53x |
| Capitalization / Revenue | 3.25x | 2.04x | 2.06x | 2.25x | 2.07x | 2.54x | 2.41x | 2.29x |
| EV / Revenue | 3.62x | 2.37x | 2.33x | 2.48x | 2.45x | 2.87x | 2.7x | 2.53x |
| EV / EBITDA | 15.7x | 10.8x | 10.7x | 11.2x | 10.7x | 12.3x | 11.4x | 10.6x |
| EV / EBIT | 21.3x | 14.5x | 14.1x | 14.3x | 13.6x | 15.5x | 14.4x | 13.3x |
| EV / FCF | 26.2x | 20.5x | 21.9x | 21.3x | 25.8x | 26.6x | 23.7x | 21.7x |
| FCF Yield | 3.82% | 4.87% | 4.58% | 4.69% | 3.88% | 3.76% | 4.21% | 4.6% |
| Dividend per Share 2 | 1.058 | 1.058 | 1.117 | 1.565 | 1.65 | 1.711 | 1.871 | 2.026 |
| Rate of return | 1.88% | 2.62% | 2.63% | 3.31% | 3.57% | 2.89% | 3.15% | 3.42% |
| EPS 2 | 1.779 | 1.784 | 1.834 | 2.127 | 2.16 | 2.299 | 2.583 | 2.799 |
| Distribution rate | 59.5% | 59.3% | 60.9% | 73.6% | 76.4% | 74.4% | 72.4% | 72.4% |
| Net sales 1 | 2,786 | 3,193 | 3,329 | 3,393 | 3,432 | 3,589 | 3,779 | 3,981 |
| EBITDA 1 | 643.2 | 700.6 | 726.4 | 751.8 | 786.6 | 838.4 | 893.8 | 949.8 |
| EBIT 1 | 473.9 | 520.1 | 551.1 | 590.1 | 619.6 | 663.8 | 705.1 | 756.4 |
| Net income 1 | 288.1 | 288.8 | 297.4 | 345.4 | 343.5 | 365 | 411.2 | 446 |
| Net Debt 1 | 1,026 | 1,060 | 918.4 | 799.4 | 1,319 | 1,183 | 1,086 | 978.1 |
| Reference price 2 | 56.30 | 40.34 | 42.46 | 47.28 | 46.26 | 59.30 | 59.30 | 59.30 |
| Nbr of stocks (in thousands) | 1,61,080 | 1,61,119 | 1,61,261 | 1,61,243 | 1,53,522 | 1,53,496 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 05/03/24 | 04/03/25 | 03/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.77x | 2.86x | 12.26x | 2.89% | 1.22TCr | |
| 32.77x | 16.89x | 24.01x | 0.66% | 76TCr | |
| 39.56x | 7.19x | 25.53x | 0.91% | 8.66TCr | |
| 24.78x | 4.92x | 10.71x | 0.66% | 7.42TCr | |
| -81.39x | 18.18x | 44.09x | -.--% | 4.71TCr | |
| 11.23x | 1.46x | 7.23x | 0.99% | 4.73TCr | |
| 44.55x | 1.71x | 9.59x | -.--% | 4.65TCr | |
| 21.52x | 3.62x | 8.59x | 1.47% | 3.46TCr | |
| 19.95x | 6.1x | 11.7x | -.--% | 2.61TCr | |
| 10.19x | 2.64x | 6.36x | -.--% | 2.58TCr | |
| Average | 14.89x | 6.56x | 16.01x | 0.76% | 11.64TCr | |
| Weighted average by Cap. | 26.54x | 13.12x | 21.58x | 0.66% |
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
- ITRK Stock
- Valuation Intertek Group plc
Select your edition
All financial news and data tailored to specific country editions
