Valuation Reckitt Benckiser Group plc

Equities

Market Closed - London S.E. Other stock markets 10:05:17 23/01/2026 pm IST			5-day change	1st Jan Change
6,018.00 ^GBX	-1.57%		-1.60%	+0.27%

16/01	BofA cuts British Land; RBC raises Gym Group	AN
16/01	China revs up fiscal support to boost births	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	46,583	45,305	41,183	38,697	33,184	40,430	40,430	-
Change	-	-2.74%	-9.1%	-6.04%	-14.25%	21.83%	0%	-
Enterprise Value (EV) ¹	55,537	53,683	49,167	45,987	41,098	47,887	48,617	48,225
Change	-	-3.34%	-8.41%	-6.47%	-10.63%	16.52%	1.52%	-0.8%
P/E ratio	39.3x	-1,409x	17.7x	23.7x	23.8x	20.8x	18x	16x
PBR	5.12x	6.12x	4.36x	4.6x	5.05x	6.07x	6.37x	5.96x
PEG	-	14x	-0x	-0.8x	-2.1x	0.5x	1.2x	1.2x
Capitalization / Revenue	3.33x	3.42x	2.85x	2.65x	2.34x	2.84x	2.98x	2.88x
EV / Revenue	3.97x	4.06x	3.4x	3.15x	2.9x	3.37x	3.58x	3.44x
EV / EBITDA	14.7x	16.3x	12.2x	12x	10.5x	11.9x	12.5x	11.8x
EV / EBIT	16.8x	18.7x	14.3x	13.6x	11.8x	13.5x	14.2x	13.5x
EV / FCF	18.2x	42.7x	24.2x	20.4x	18.4x	23.8x	19.9x	19.7x
FCF Yield	5.5%	2.34%	4.13%	4.91%	5.43%	4.21%	5.01%	5.08%
Dividend per Share ²	1.746	1.746	1.833	1.925	2.021	2.109	2.179	2.281
Rate of return	2.67%	2.75%	3.19%	3.55%	4.18%	3.5%	3.62%	3.79%
EPS ²	1.663	-0.045	3.247	2.287	2.032	2.887	3.337	3.766
Distribution rate	105%	-3,880%	56.5%	84.2%	99.5%	73%	65.3%	60.6%
Net sales ¹	13,993	13,234	14,453	14,607	14,169	14,218	13,582	14,039
EBITDA ¹	3,773	3,300	4,046	3,817	3,911	4,010	3,901	4,071
EBIT ¹	3,301	2,877	3,439	3,373	3,475	3,540	3,428	3,582
Net income ¹	1,137	-32	2,330	1,643	1,426	1,990	2,108	2,351
Net Debt ¹	8,954	8,378	7,984	7,290	7,914	7,458	8,187	7,796
Reference price ²	65.42	63.42	57.54	54.20	48.33	60.18	60.18	60.18
Nbr of stocks (in thousands)	7,12,054	7,14,366	7,15,728	7,13,972	6,86,622	6,71,812	6,71,812	-
Announcement Date	24/02/21	17/02/22	01/03/23	28/02/24	06/03/25	-	-	-

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.($)
RECKITT BENCKISER GROUP PLC	20.84x	3.37x	11.94x	3.5%	5.49TCr
CHURCH & DWIGHT CO., INC.	28.21x	3.87x	17.05x	1.28%	2.22TCr
THE CLOROX COMPANY	20.12x	2.67x	13.69x	4.36%	1.38TCr
PT UNILEVER INDONESIA TBK	18.51x	2.36x	13.13x	4.19%	507.89Cr
REYNOLDS CONSUMER PRODUCTS INC.	16.54x	1.77x	9.87x	3.81%	505.84Cr
LION CORPORATION	18.11x	0.89x	6.99x	1.76%	298.84Cr
WD-40 COMPANY	35.31x	4.51x	23.82x	-	290.21Cr
JYOTHY LABS LIMITED	25.16x	2.88x	17.72x	1.82%	100Cr
Average	22.85x	2.79x	14.28x	2.96%	1.35TCr
Weighted average by Cap.	22.30x	3.22x	13.41x	3.13%