|
Market Closed -
London S.E.
09:05:20 23/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 356.00 GBX | -1.66% |
|
-2.79% | -10.78% |
| 24/08 | JPMorgan raises Diploma, Barclays cuts Unite | AN |
| 05/08 | Activist investor Saba reveals exposure in UK's Unite Group | RE |
Company Valuation: Workspace Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,240 | 836.4 | 982.8 | 797.2 | 656.7 | 685.8 | - | - |
| Change | - | -32.53% | 17.51% | -18.89% | -17.62% | 4.44% | - | - |
| Enterprise Value (EV) 1 | 1,797 | 1,738 | 1,838 | 1,617 | 1,403 | 1,315 | 1,300 | 1,303 |
| Change | - | -3.28% | 5.72% | -12.02% | -13.22% | -6.31% | -1.09% | 0.2% |
| P/E | 10.1x | -21.9x | -5.1x | 148x | -5.46x | -14.7x | 12.3x | 8.92x |
| PBR | - | - | 0.63x | 0.54x | 0.5x | 0.56x | 0.55x | 0.53x |
| PEG | - | 0x | -0x | -1x | 0x | 0.2x | -0x | 0.2x |
| Capitalization / Revenue | 9.33x | 4.8x | 7.79x | 6.53x | 5.79x | 6.8x | 6.51x | 6.05x |
| EV / Revenue | 13.5x | 9.98x | 14.6x | 13.2x | 12.4x | 13x | 12.3x | 11.5x |
| EV / EBITDA | 25.6x | 17.8x | 17.8x | 16.4x | 15.1x | 16.9x | 16.2x | 15.1x |
| EV / EBIT | 26.7x | 18.3x | 18.2x | 16.4x | 15.3x | 17.3x | 16.4x | 14.9x |
| EV / FCF | 26.8x | -14.3x | - | 91.3x | 126x | 14.4x | 130x | 72.4x |
| FCF Yield | 3.73% | -6.98% | - | 1.09% | 0.79% | 6.92% | 0.77% | 1.38% |
| Dividend per Share 2 | 0.215 | 0.258 | 0.28 | 0.284 | 0.261 | 0.1967 | 0.178 | 0.1882 |
| Rate of return | 3.14% | 5.91% | 5.46% | 6.84% | 7.64% | 5.53% | 5% | 5.29% |
| EPS 2 | 0.681 | -0.199 | -1.004 | 0.028 | -0.626 | -0.2418 | 0.2885 | 0.3992 |
| Distribution rate | 31.6% | -130% | -27.9% | 1,014% | -41.7% | -81.4% | 61.7% | 47.1% |
| Net sales 1 | 132.9 | 174.2 | 126.2 | 122.1 | 113.4 | 100.9 | 105.4 | 113.4 |
| EBITDA 1 | 70.1 | 97.4 | 103.2 | 98.8 | 93.1 | 77.75 | 80.18 | 86.18 |
| EBIT 1 | 67.4 | 95.1 | 100.9 | 98.8 | 91.7 | 76.16 | 79.14 | 87.29 |
| Net income 1 | 123.9 | -37.8 | -192.5 | 5.4 | -120.3 | -46.74 | 68.87 | 86.9 |
| Net Debt 1 | 557.7 | 902 | 854.9 | 819.7 | 746.5 | 628.8 | 614.5 | 617.1 |
| Reference price 2 | 6.850 | 4.368 | 5.125 | 4.150 | 3.415 | 3.560 | 3.560 | 3.560 |
| Nbr of stocks (in thousands) | 1,80,963 | 1,91,478 | 1,91,775 | 1,92,086 | 1,92,289 | 1,92,649 | - | - |
| Announcement Date | 08/06/22 | 25/05/23 | 05/06/24 | 05/06/25 | 10/06/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -14.97x | 13.15x | 17.06x | 5.43% | 93Cr | |
| 37.44x | 14.86x | 15.34x | 5.77% | 5.33TCr | |
| 16.74x | 23.44x | 28.08x | 3.44% | 1.71TCr | |
| 8.22x | 12.06x | 14.78x | 5.81% | 1.57TCr | |
| 17.6x | 16.04x | 23.3x | 5.37% | 1.4TCr | |
| 9.27x | 13.31x | 15.86x | 5.39% | 1.2TCr | |
| 26.06x | 10.54x | 16.58x | 4.14% | 959.78Cr | |
| 36.84x | 7.7x | 12.37x | 5.35% | 938.32Cr | |
| 14.39x | 11.65x | 18.31x | 6.55% | 904.41Cr | |
| 7.37x | 19.66x | 26.6x | 3.36% | 891.33Cr | |
| Average | 15.90x | 14.24x | 18.83x | 5.06% | 1.5TCr | |
| Weighted average by Cap. | 23.65x | 14.89x | 18.27x | 5.21% |
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
- WKP Stock
- Valuation Workspace Group Plc
Select your edition
All financial news and data tailored to specific country editions
