|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 82.08 GBX | +5.83% |
|
+8.25% | -1.80% |
| 07-16 | Panmure Liberum raises Dunelm and cuts B&M | AN |
| 07-01 | Coats Group plc Announces Appointment of Timothy Russell Cobbold as Director, Effective July 1, 2026 | CI |
Company Valuation: Coats Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,356 | 1,274 | 1,575 | 1,882 | 2,179 | 1,975 | - | - |
| Change | - | -6.04% | 23.67% | 19.49% | 15.75% | -9.33% | - | - |
| Enterprise Value (EV) 1 | 1,602 | 1,773 | 2,046 | 2,415 | 3,086 | 2,806 | 2,695 | 2,567 |
| Change | - | 10.73% | 15.37% | 18.02% | 27.81% | -9.08% | -3.96% | -4.74% |
| P/E | 15.4x | -81.4x | 28.3x | 24x | 16.8x | 12.5x | 10.9x | 9.55x |
| PBR | 2.46x | 1.92x | 2.82x | 5.46x | 2.76x | 2.48x | 2.09x | 1.9x |
| PEG | - | 1x | -0x | 0.6x | 0.5x | 0.6x | 0.8x | 0.7x |
| Capitalization / Revenue | 0.9x | 0.8x | 1.11x | 1.25x | 1.49x | 1.14x | 1.08x | 1.03x |
| EV / Revenue | 1.07x | 1.12x | 1.44x | 1.61x | 2.11x | 1.62x | 1.48x | 1.34x |
| EV / EBITDA | 6.58x | 6.28x | 7.29x | 7.68x | 9.27x | 6.91x | 6.13x | 5.45x |
| EV / EBIT | 8.29x | 9.8x | 11.1x | 8.96x | 10.6x | 7.93x | 6.99x | 6.16x |
| EV / FCF | 16.3x | 27.4x | 15.6x | 15.8x | 19.3x | 20.4x | 14.1x | 11.3x |
| FCF Yield | 6.14% | 3.65% | 6.4% | 6.34% | 5.18% | 4.9% | 7.09% | 8.85% |
| Dividend per Share 2 | 0.0211 | 0.0243 | 0.028 | 0.0312 | 0.0328 | 0.0355 | 0.0378 | 0.0408 |
| Rate of return | 2.25% | 3.05% | 2.84% | 2.64% | 2.88% | 3.44% | 3.66% | 3.95% |
| EPS 2 | 0.0607 | -0.0098 | 0.0348 | 0.0493 | 0.0675 | 0.0824 | 0.0943 | 0.108 |
| Distribution rate | 34.8% | -248% | 80.5% | 63.3% | 48.6% | 43.1% | 40.1% | 37.8% |
| Net sales 1 | 1,504 | 1,584 | 1,420 | 1,501 | 1,465 | 1,732 | 1,821 | 1,912 |
| EBITDA 1 | 243.4 | 282.6 | 280.6 | 314.6 | 333 | 406.1 | 439.8 | 471 |
| EBIT 1 | 193.1 | 181 | 184 | 269.6 | 289.8 | 353.9 | 385.7 | 416.5 |
| Net income 1 | 88.9 | -14.7 | 56.5 | 80.1 | 103.4 | 158.2 | 180.6 | 210 |
| Net Debt 1 | 246.1 | 499.8 | 470.9 | 532.5 | 907.6 | 830.7 | 719.6 | 591.7 |
| Reference price 2 | 0.937 | 0.798 | 0.986 | 1.182 | 1.137 | 1.032 | 1.032 | 1.032 |
| Nbr of stocks (in thousands) | 1,446,626 | 1,596,787 | 1,597,660 | 1,592,616 | 1,915,658 | 1,914,362 | - | - |
| Announcement Date | 3/3/22 | 2/3/23 | 7/3/24 | 6/3/25 | 5/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.52x | 1.62x | 6.91x | 3.44% | 1.98B | |
| 34.02x | 4.81x | 23.1x | 0.5% | 3.76B | |
| 88.49x | 1.83x | 23.01x | - | 1.64B | |
| 34.15x | 1.61x | 15.38x | 0.54% | 1.43B | |
| 25.08x | - | - | 1.99% | 1.31B | |
| 7.48x | 0.71x | 7.88x | 2.52% | 1.15B | |
| Average | 33.63x | 2.12x | 15.25x | 1.8% | 1.88B | |
| Weighted average by Cap. | 34.43x | 2.75x | 17.00x | 1.55% |
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
- COA Stock
- Valuation Coats Group plc
Select your edition
All financial news and data tailored to specific country editions
