Subscribe

Pennon Group Plc (PEGRF)

USD5.80 +0.00 (+0.00%)
GB OTC Utilities Regulated Water
Address Peninsula House EX2 7HR
Exeter, GB
CEO James Keith Haslett
IPO 2012-08-22
CIK 1455633 ISIN GB00BNNTLN49

Explore sections of this company profile

Also trades on London Stock Exchange · PNN.L (GBp) Other OTC · PEGRF (USD) Other OTC · PEGRY (USD)
Description

Pennon Group Plc is a UK-based utility enterprise primarily focused on delivering potable water and wastewater management services. The company provides comprehensive water supply and sewage treatment to customers across Cornwall, Devon, and specific areas within Dorset and Somerset. It also offers water-only services to communities residing in parts of Dorset, Hampshire, and Wiltshire. For its commercial clientele, Pennon Group extends water and wastewater retail solutions throughout Great Britain. Additionally, it is responsible for the regulated water provision to approximately 1.2 million individuals in the Bristol region. Overall, the group serves a significant customer base, estimated at 50 million household and non-household clients. Pennon Group Plc was established in 1989 and operates from its headquarters in Exeter, United Kingdom.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD5.80 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
81
Beta
0.54
Float Shares
470.50M
Free Float %
99.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -16.22% -19.85% -16.56% -14.75% -13.70% -8.43% -34.17% -60.48% -44.10% +73.55%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (6 ratings, all time) Buy
Price Targets & DCF
Current price
5.80
Quality scores
Altman Z-Score
0.73
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
2 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Regulated Water: +6.5%
    +23.6% Q1'26: +38.6% (vs Q1'24)
  • EPS growth Regulated Water: +7.9%
    +225.0% Q1'26: +281.8% (vs Q1'24)
  • FCF margin FCF growth · Regulated Water: +32.9%
    +9.1% Q1'26: -21.4% (vs Q1'24)
  • EBIT margin Regulated Water: +27.3%
    +24.8% Q1'26: +25.6% (vs Q1'24)
  • ROIC Regulated Water: +4.5%
    +4.4% Q1'26: +8.0% (vs Q1'24)
  • Share dilution Regulated Water: +0.0%
    +65.0% Q1'26: +73.5% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Regulated Water: 3.43×
    9.52× Q1'26: 4.71× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.82) × ERP
WACC = 31% × Ke + 69% × Kd (4.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 5.80
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
12 Rev. Ana.
1 EPS Ana.
Mar 2027
12 Rev. Ana.
1 EPS Ana.
Mar 2028
11 Rev. Ana.
1 EPS Ana.
Mar 2029
6 Rev. Ana.
1 EPS Ana.
Mar 2030
7 Rev. Ana.
1 EPS Ana.
Revenue
1.36B
est: 1.33B (+2.3%)
1.35B
est: 1.44B (-6.0%)
1.35B
est: 1.40B (-3.6%)
1.39B
est: 1.39B (+0.1%)
632.60M
est: 1.43B (-55.6%)
636.70M
est: 1.43B (-55.6%)
624.10M
est: 615.59M (+1.4%)
792.30M
est: 781.40M (+1.4%)
797.20M
est: 794.99M (+0.3%)
906.80M
est: 886.65M (+2.3%)
1.05B
est: 1.03B (+1.3%)
1.28B
1.15B – 1.32B
+23.8% YoY
1.40B
1.26B – 1.45B
+9.4% YoY
1.47B
1.33B – 1.55B
+5.2% YoY
1.38B
1.24B – 1.44B
-6.4% YoY
1.43B
1.29B – 1.49B
+3.7% YoY
EBITDA
430.80M
est: 512.85M (-16.0%)
442.30M
est: 556.12M (-20.5%)
477.30M
est: 542.12M (-12.0%)
509.10M
est: 537.96M (-5.4%)
442.70M
est: 550.91M (-19.6%)
364.90M
est: 553.66M (-34.1%)
310.50M
est: 237.86M (+30.5%)
368.60M
est: 301.93M (+22.1%)
261.00M
est: 307.18M (-15.0%)
319.90M
est: 342.60M (-6.6%)
302.90M
est: 399.83M (-24.2%)
495.00M
444.39M – 510.93M
+23.8% YoY
541.36M
486.34M – 559.92M
+9.4% YoY
569.46M
512.09M – 597.51M
+5.2% YoY
533.01M
479.09M – 555.39M
-6.4% YoY
552.48M
496.58M – 575.67M
+3.7% YoY
EBIT
264.80M
est: 263.68M (+0.4%)
290.30M
est: 285.93M (+1.5%)
293.00M
est: 278.73M (+5.1%)
357.70M
est: 276.59M (+29.3%)
260.90M
est: 283.25M (-7.9%)
257.00M
est: 284.66M (-9.7%)
191.10M
est: 122.30M (+56.3%)
221.90M
est: 155.24M (+42.9%)
133.60M
est: 157.94M (-15.4%)
147.90M
est: 176.15M (-16.0%)
115.80M
est: 205.57M (-43.7%)
254.51M
228.49M – 262.69M
+23.8% YoY
278.34M
250.05M – 287.88M
+9.4% YoY
292.79M
263.29M – 307.21M
+5.2% YoY
274.05M
246.32M – 285.55M
-6.4% YoY
284.06M
255.32M – 295.98M
+3.7% YoY
Net Income
126.30M
est: 110.34M (+14.5%)
152.10M
est: 86.27M (+76.3%)
164.30M
est: 98.90M (+66.1%)
200.60M
est: 111.18M (+80.4%)
231.50M
est: 127.05M (+82.2%)
207.40M
est: 132.54M (+56.5%)
79.50M
est: 71.48M (+11.2%)
15.40M
est: 112.05M (-86.3%)
100.0K
est: 14.79M (-99.3%)
-9.50M
est: 15.79M (-160.2%)
-57.90M
est: -25.76M (-124.8%)
78.25M
67.96M – 82.51M
+403.7% YoY
100.13M
86.96M – 105.59M
+28.0% YoY
116.23M
100.94M – 122.57M
+16.1% YoY
123.37M
107.14M – 130.10M
+6.1% YoY
135.77M
117.91M – 143.17M
+10.0% YoY
SGA
191.90M
est: 359.64M (-46.6%)
613.40M
est: 389.98M (+57.3%)
578.90M
est: 380.16M (+52.3%)
584.20M
est: 377.24M (+54.9%)
184.50M
est: 386.33M (-52.2%)
186.80M
est: 388.25M (-51.9%)
216.90M
est: 166.80M (+30.0%)
295.90M
est: 211.73M (+39.8%)
399.60M
est: 215.41M (+85.5%)
120.20M
est: 240.25M (-50.0%)
est: 280.38M (-100.0%)
347.12M
311.63M – 358.29M
+23.8% YoY
379.63M
341.05M – 392.64M
+9.4% YoY
399.33M
359.11M – 419.01M
+5.2% YoY
373.78M
335.96M – 389.47M
-6.4% YoY
387.43M
348.23M – 403.69M
+3.7% YoY
EPS
0.48
est: 0.39 (+24.4%)
0.56
est: 0.30 (+85.6%)
0.60
est: 0.35 (+73.5%)
0.72
est: 0.39 (+85.1%)
0.83
est: 0.44 (+86.8%)
0.72
est: 0.46 (+55.3%)
0.28
est: 0.25 (+12.0%)
0.05
est: 0.39 (-87.4%)
0.00
est: 0.05 (-99.2%)
-0.04
est: 0.06 (-165.2%)
-0.16
est: -0.09 (-77.6%)
0.27
0.24 – 0.29
+403.7% YoY
0.35
0.30 – 0.37
+28.0% YoY
0.41
0.35 – 0.43
+16.1% YoY
0.43
0.37 – 0.46
+6.1% YoY
0.47
0.41 – 0.50
+10.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-08 C 2/5 1/5 2/5 2/5 1/5 1/5 3/5
2026-05-20 C 2/5 1/5 2/5 2/5 1/5 1/5 3/5
2026-05-18 C 2/5 1/5 2/5 2/5 1/5 1/5 3/5
2026-05-12 C- 1/5 1/5 1/5 2/5 1/5 1/5 3/5
2026-04-30 C 2/5 1/5 1/5 3/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
664.07M
OE per share TTM
1.80
Owner's Yield
22.34%
Maintenance CapEx ratio
1,574.53%
Maint CapEx / Avg PPE
567.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
80.4K
Shares Outstanding
471.85M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings
Filing date Form type Filing
2024-04-18 F-6EF
2021-08-03 F-6EF
2016-02-01 F-6EF
2009-02-06 F-6EF

Executive team

NameTitleCompensationGender
James Keith Haslett Chief Executive Officer & Executive Director 824.1K male
Keith Haslett Chief Executive Officer & Executive Director 824.1K male
Laura Flowerdew Chief Financial Officer & Director 653.6K female
David Sproul Executive Chairman of the Board 250.9K male
Lan Cain CEO Retail & Customer Markets male
Paul Michael Ringham Managing Director of Pennon Power male
Andrew Sheldon Garard Group General Counsel & Company Secretary male
Richard Price Managing Director of Waste Services for South West Water male
Carolyn Cadman Chief Sustainability & Natural Resources Officer female
David Harris Managing Director of Water Services male
Graham Murphy Chief Engineering Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits