Valuation SSP Group plc

Equities

Market Closed - London S.E. Other stock markets 10:05:20 12/02/2026 pm IST			5-day change	1st Jan Change
185.60 ^GBX	+0.27%		-0.11%	-9.90%

26/01	HSBC cuts Glencore and Rio; RBC cuts Shell	AN
23/01	Ssp Group plc Elects Geert Verellen as Director	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,202	1,511	1,613	1,268	1,372	1,456	-	-
Change	-	-31.41%	6.76%	-21.37%	8.17%	6.12%	-	-
Enterprise Value (EV) ¹	3,683	2,661	3,034	2,950	3,189	3,339	3,348	3,350
Change	-	-27.73%	13.99%	-2.77%	8.1%	4.73%	0.27%	0.05%
P/E ratio	-5.4x	-146x	203x	46.9x	-18.4x	13.8x	11.9x	11x
PBR	9.17x	6.72x	7.13x	5.64x	16.8x	6.27x	6.06x	5.37x
PEG	-	1.5x	-1x	0x	0x	-0x	0.7x	1.33x
Capitalization / Revenue	2.64x	0.69x	0.54x	0.37x	0.38x	0.38x	0.36x	0.34x
EV / Revenue	4.41x	1.22x	1.01x	0.86x	0.88x	0.87x	0.83x	0.79x
EV / EBITDA	147x	8.49x	5.88x	4.76x	4.64x	4.52x	4.25x	4.03x
EV / EBIT	-11.4x	84x	14.8x	12x	11.8x	10.9x	9.92x	9.25x
EV / FCF	-166x	51.2x	-24.3x	-12.7x	39.7x	27.8x	28.8x	25.8x
FCF Yield	-0.6%	1.95%	-4.12%	-7.88%	2.52%	3.6%	3.47%	3.88%
Dividend per Share ²	-	-	0.025	0.035	0.042	0.0512	0.0595	0.0683
Rate of return	-	-	1.23%	2.2%	2.45%	2.76%	3.21%	3.69%
EPS ²	-0.513	-0.013	0.01	0.034	-0.093	0.1342	0.1559	0.1687
Distribution rate	-	-	250%	103%	-45.2%	38.1%	38.2%	40.5%
Net sales ¹	834.2	2,185	3,010	3,433	3,638	3,836	4,038	4,250
EBITDA ¹	25	313.4	515.6	620	687.1	738.1	788.6	831.5
EBIT ¹	-323.3	31.7	204.8	246.6	269.1	306.4	337.4	362
Net income ¹	-357.3	-10.2	8.1	27.4	-74.4	100.1	114.8	126.1
Net Debt ¹	1,480	1,151	1,421	1,682	1,817	1,884	1,893	1,894
Reference price ²	2.768	1.898	2.026	1.593	1.713	1.851	1.851	1.851
Nbr of stocks (in thousands)	7,95,557	7,95,640	7,95,977	7,96,005	8,00,727	7,86,353	-	-
Announcement Date	08/12/21	06/12/22	05/12/23	03/12/24	04/12/25	-	-	-

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.($)
SSP GROUP PLC	13.79x	0.87x	4.52x	2.76%	198.65Cr
TEXAS ROADHOUSE, INC.	29.04x	2.03x	16.98x	1.48%	1.21TCr
ARAMARK	22.42x	0.79x	10.22x	1.12%	1.11TCr
BRINKER INTERNATIONAL, INC.	15.38x	1.3x	8.86x	-.--%	724.98Cr
THE CHEESECAKE FACTORY INCORPORATED	17.88x	0.93x	10.81x	1.77%	306.88Cr
DO & CO AKTIENGESELLSCHAFT	18.87x	0.87x	7.29x	1.28%	246.05Cr
CREATE RESTAURANTS HOLDINGS INC.	59.38x	-	-	0.59%	208.71Cr
BJ'S RESTAURANTS, INC.	19.39x	-	-	-.--%	90Cr
TONGQINGLOU CATERING CO., LTD.	51.26x	-	-	0.6%	75Cr
Average	27.49x	1.13x	9.78x	1.07%	463.55Cr
Weighted average by Cap.	24.47x	1.31x	11.68x	1.11%