|
Market Closed -
London S.E.
00:35:25 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 88.90 GBX | -1.00% |
|
-1.98% | +30.93% |
| 09-30 | WINNERS & LOSERS: Tullow Oil legal blow; Liontrust makes buy | AN |
| 09-29 | Card Factory keeps annual outlook despite softer sales in first half | AN |
Company Valuation: Card Factory plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 200 | 325.5 | 322.8 | 330.6 | 234.1 | 300.5 | - | - |
| Change | - | 62.75% | -0.84% | 2.43% | -29.18% | 28.33% | - | - |
| Enterprise Value (EV) 1 | 394 | 488.1 | 458 | 499.9 | 425.2 | 495.4 | 482.8 | 472.9 |
| Change | - | 23.88% | -6.17% | 9.16% | -14.94% | 16.51% | -2.55% | -2.05% |
| P/E | 24.4x | 7.42x | 6.53x | 6.93x | 7.61x | 7.05x | 6.47x | 6.23x |
| PBR | 0.92x | 1.22x | 1.03x | 0.96x | 0.67x | 0.81x | 0.74x | 0.71x |
| PEG | - | 0x | 0.6x | -1.65x | -0.2x | 0.2x | 0.73x | 1.6x |
| Capitalization / Revenue | 0.55x | 0.7x | 0.63x | 0.61x | 0.4x | 0.49x | 0.47x | 0.46x |
| EV / Revenue | 1.08x | 1.05x | 0.9x | 0.92x | 0.73x | 0.81x | 0.76x | 0.72x |
| EV / EBITDA | 4.6x | 4.36x | 3.74x | 3.92x | 3.44x | 3.82x | 3.59x | 3.43x |
| EV / EBIT | 12.5x | 7.65x | 5.99x | 6.3x | 5.95x | 6.82x | 6.41x | 6.19x |
| EV / FCF | 3.69x | 5.97x | 5.92x | 7.09x | 10.4x | 13.2x | 12.4x | 11.7x |
| FCF Yield | 27.1% | 16.7% | 16.9% | 14.1% | 9.57% | 7.57% | 8.06% | 8.56% |
| Dividend per Share 2 | - | - | 0.045 | 0.048 | 0.05 | 0.0534 | 0.0572 | 0.0607 |
| Rate of return | - | - | 4.82% | 5.05% | 7.39% | 6.01% | 6.44% | 6.82% |
| EPS 2 | 0.024 | 0.128 | 0.143 | 0.137 | 0.089 | 0.1261 | 0.1374 | 0.1427 |
| Distribution rate | - | - | 31.5% | 35% | 56.2% | 42.4% | 41.7% | 42.5% |
| Net sales 1 | 364.4 | 463.4 | 510.9 | 542.5 | 582.7 | 609.1 | 632.8 | 654.9 |
| EBITDA 1 | 85.6 | 112 | 122.6 | 127.5 | 123.6 | 129.8 | 134.3 | 137.7 |
| EBIT 1 | 31.6 | 63.8 | 76.4 | 79.3 | 71.5 | 72.69 | 75.33 | 76.44 |
| Net income 1 | 8.1 | 44.2 | 49.5 | 47.8 | 31.2 | 41.23 | 43.76 | 45.04 |
| Net Debt 1 | 194 | 162.6 | 135.2 | 169.3 | 191.1 | 195 | 182.3 | 172.5 |
| Reference price 2 | 0.5850 | 0.9500 | 0.9340 | 0.9500 | 0.6770 | 0.8890 | 0.8890 | 0.8890 |
| Nbr of stocks (in thousands) | 341,878 | 342,636 | 345,576 | 348,005 | 345,817 | 337,968 | - | - |
| Announcement Date | 3/5/22 | 3/5/23 | 30/4/24 | 7/5/25 | 28/4/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.12x | 0.82x | 3.84x | 5.95% | 406M | |
| 7.17x | 1.13x | 6.3x | 3.73% | 31.95B | |
| 22.39x | 2.06x | 13.76x | -.--% | 27.72B | |
| 16.39x | 3.88x | 9.42x | 1.65% | 21.53B | |
| 17.75x | 1.21x | 10.17x | 2.86% | 17.53B | |
| 23.61x | 2.11x | 10.74x | -.--% | 17.01B | |
| 12x | 0.61x | 6.25x | 3.5% | 12.63B | |
| 17.01x | 2.18x | 10.52x | 2.35% | 11.89B | |
| 23.05x | 5.78x | 14.24x | 1.33% | 9.44B | |
| 27.06x | 0.57x | 8.51x | -.--% | 8.37B | |
| Average | 17.35x | 2.03x | 9.37x | 2.14% | 15.85B | |
| Weighted average by Cap. | 17.14x | 2.06x | 9.83x | 1.84% |
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
- CARD Stock
- Valuation Card Factory plc
Select your edition
All financial news and data tailored to specific country editions
