|
Real-time Estimate
Cboe Europe
07:20:44 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 405.25 GBX | -0.06% |
|
-4.92% | +13.27% |
| 19/10 | Mears completes GBP20 million share buyback programme | AN |
| 19/10 | Mears Group Finalizes GBP20 Million Share Buyback | MT |
Company Valuation: Mears Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 209.1 | 230.9 | 307.1 | 328.6 | 309.6 | 335.7 | - | - |
| Change | - | 10.41% | 33.04% | 6.98% | -5.78% | 8.44% | - | - |
| Enterprise Value (EV) 1 | 371.4 | 130.8 | 198 | 534.7 | 579.8 | 585.2 | 578.6 | 561.9 |
| Change | - | -64.79% | 51.41% | 170.05% | 8.45% | 0.92% | -1.12% | -2.88% |
| P/E | 15.1x | 8.34x | 9.71x | 7.41x | 6.65x | 9.02x | 9.69x | 9.92x |
| PBR | 1.04x | 1.09x | 1.59x | 1.78x | 1.53x | 1.33x | 1.21x | 1.06x |
| PEG | - | 0.1x | 0.3x | 0.1x | 0.6x | -0.5x | -1.42x | -4.13x |
| Capitalization / Revenue | 0.24x | 0.24x | 0.28x | 0.29x | 0.27x | 0.31x | 0.34x | 0.33x |
| EV / Revenue | 0.42x | 0.14x | 0.18x | 0.47x | 0.51x | 0.54x | 0.58x | 0.56x |
| EV / EBITDA | 4.37x | 1.38x | 1.67x | 3.68x | 3.68x | 4x | 4.36x | 4.13x |
| EV / EBIT | 11x | 3.15x | 3.83x | 7.37x | 7.73x | 9.61x | 10.4x | 9.77x |
| EV / FCF | -309x | 1.29x | 1.8x | 5.48x | 8.82x | 14x | 16x | 20.2x |
| FCF Yield | -0.32% | 77.6% | 55.6% | 18.2% | 11.3% | 7.15% | 6.26% | 4.95% |
| Dividend per Share 2 | 0.08 | 0.105 | 0.13 | 0.16 | 0.16 | 0.1839 | 0.1928 | 0.2018 |
| Rate of return | 4.24% | 5.05% | 4.19% | 4.42% | 4.47% | 4.53% | 4.76% | 4.98% |
| EPS 2 | 0.1249 | 0.2494 | 0.3194 | 0.4886 | 0.5386 | 0.4494 | 0.4187 | 0.4086 |
| Distribution rate | 64.1% | 42.1% | 40.7% | 32.7% | 29.7% | 40.9% | 46.1% | 49.4% |
| Net sales 1 | 878.4 | 959.6 | 1,089 | 1,133 | 1,135 | 1,077 | 1,001 | 1,007 |
| EBITDA 1 | 85.08 | 94.87 | 118.4 | 145.1 | 157.4 | 146.4 | 132.7 | 136.2 |
| EBIT 1 | 33.68 | 41.53 | 51.67 | 72.56 | 75.04 | 60.92 | 55.37 | 57.54 |
| Net income 1 | 14.12 | 28.31 | 35.2 | 46.53 | 46.22 | 37.21 | 33.47 | 33.11 |
| Net Debt 1 | 162.3 | -100.1 | -109.1 | 206.1 | 270.2 | 249.5 | 242.9 | 226.2 |
| Reference price 2 | 1.885 | 2.080 | 3.100 | 3.620 | 3.580 | 4.055 | 4.055 | 4.055 |
| Nbr of stocks (in thousands) | 1,10,927 | 1,10,993 | 99,076 | 90,764 | 86,475 | 82,786 | - | - |
| Announcement Date | 31/03/22 | 28/04/23 | 11/04/24 | 10/04/25 | 26/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.02x | 0.54x | 4x | 4.53% | 45Cr | |
| 32.07x | 16.33x | 23.21x | 0.67% | 74TCr | |
| 38.97x | 7.09x | 25.15x | 0.92% | 8.53TCr | |
| 24.02x | 4.8x | 10.46x | 0.68% | 7.19TCr | |
| 11.08x | 1.45x | 7.21x | 1% | 4.69TCr | |
| 44.16x | 1.68x | 9.39x | -.--% | 4.53TCr | |
| -80.67x | 18.05x | 43.78x | -.--% | 4.67TCr | |
| 20.89x | 3.52x | 8.39x | 1.51% | 3.35TCr | |
| 19.9x | 6.09x | 11.67x | -.--% | 2.61TCr | |
| 9.96x | 2.6x | 6.29x | -.--% | 2.52TCr | |
| Average | 12.94x | 6.21x | 14.95x | 0.93% | 11.19TCr | |
| Weighted average by Cap. | 25.86x | 12.80x | 21.07x | 0.65% |
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
- MER Stock
- Valuation Mears Group plc
Select your edition
All financial news and data tailored to specific country editions
