Valuation John Wood Group Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		+14.77%	+30.43%

19/05	Mantel and Wood Announce MOU to Scale High-Temperature Carbon Capture	CI
21/04	Eclipse Energy and Wood Enter Strategic Collaboration to Scale Hydrogen Production	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	3,556	2,858	1,752	1,103	1,485	564.6
Change	-	-19.64%	-38.7%	-37.02%	34.62%	-61.99%
Enterprise Value (EV) ¹	5,620	4,443	3,603	1,839	2,580	1,638
Change	-	-20.94%	-18.91%	-48.94%	40.24%	-36.49%
P/E Ratio	50.3x	-12.4x	-12.5x	-3.11x	-13.6x	-0.2x
PBR	0.8x	0.68x	0.43x	0.3x	0.41x	1.32x
PEG	-	0x	0.3x	-0x	0.2x	-0x
Capitalization / Revenue	0.36x	0.38x	0.27x	0.2x	0.25x	0.11x
EV / Revenue	0.57x	0.59x	0.56x	0.34x	0.44x	0.32x
EV / EBITDA	10.2x	11.1x	12.6x	12.4x	16.1x	-4.34x
EV / EBIT	15.7x	18.9x	24.1x	31.1x	30.4x	-3.63x
EV / FCF	14x	5.45x	26.5x	-113x	64.2x	1,394x
FCF Yield	7.14%	18.3%	3.77%	-0.88%	1.56%	0.07%
Dividend per Share ²	0.114	-	-	-	-	-
Rate of return	2.16%	-	-	-	-	-
EPS ²	0.105	-0.3413	-0.2065	-0.5242	-0.1614	-4.025
Distribution rate	109%	-	-	-	-	-
Net sales ¹	9,890	7,564	6,401	5,434	5,901	5,156
EBITDA ¹	548.5	400.3	285.5	148.8	160.4	-377.4
EBIT ¹	357.8	235.7	149.7	59.2	84.9	-451.5
Net income ¹	72	-229.5	-139.5	-356.3	-110.7	-2,778
Net Debt ¹	2,064	1,585	1,851	736.1	1,094	1,074
Reference price ²	5.2778	4.2352	2.5876	1.6284	2.1921	0.8213
Nbr of stocks (in thousands)	6,73,851	6,74,854	6,77,045	6,77,559	6,77,553	6,87,485
Announcement Date	04/04/20	13/04/21	20/04/22	19/04/23	08/04/24	30/10/25