Subscribe

Young & Co.'s Brewery, PLC (YNGN.L)

GBp738.00 +26.00 (+3.65%)
GB LSE Consumer Cyclical Restaurants
Address Copper House SW18 4AQ
London, GB
CEO Simon Dodd
IPO 1995-03-24
ISIN GB00B2NDK989

Explore sections of this company profile

Also trades on London Stock Exchange · YNGA.L (GBp) London Stock Exchange · YNGN.L (GBp)
Description

Young & Co.'s Brewery, P.L.C. oversees and operates a network of pubs and hotels throughout the United Kingdom. This company provides a range of services, including the sale of food and beverages, alongside offering accommodation. As of March 28, 2022, its portfolio included 219 directly managed venues and 3 tenanted public houses, primarily situated across London, the South West, and the South East of England. The firm, which was established in 1831, maintains its principal office in London, UK.

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
GBp738.00 +26.00 (+3.65%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
51.3K
Beta
0.92
Float Shares
51.74M
Free Float %
83.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.94% +0.63% +2.22% -2.13% +5.57% +8.78% +1.26% -15.49% -28.04% -30.38% +336.61%
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

Price Targets & DCF
Current price
738.00
DCF (Unlevered) 933.68 +26.5%
DCF (Levered) 1,709.37 +131.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
1.88
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +4.6% Q1'26: +27.2% (vs Q1'24)
  • EPS growth Restaurants: +14.8%
    +181.3% Q1'26: +190.9% (vs Q1'24)
  • FCF margin FCF growth · Restaurants: +21.6%
    +10.5% Q1'26: +6.1% (vs Q1'24)
  • EBIT margin Restaurants: +6.1%
    +14.0% Q1'26: +12.5% (vs Q1'24)
  • ROIC Restaurants: +6.2%
    +4.4% Q1'26: +6.7% (vs Q1'24)
  • Share dilution Restaurants: +0.0%
    -0.2% Q1'26: +5.5% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    2.74× Q1'26: 1.49× (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 (0.95) × ERP
WACC = 56% × Ke + 44% × Kd (5.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 933.68 Current price: 738.00
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
6 Rev. Ana.
1 EPS Ana.
Mar 2027
5 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
2 Rev. Ana.
1 EPS Ana.
Mar 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
227.00M
est: 224.25M (+1.2%)
245.90M
est: 244.00M (+0.8%)
268.90M
est: 260.37M (+3.3%)
279.30M
est: 280.00M (-0.3%)
303.70M
est: 300.75M (+1.0%)
311.60M
est: 311.38M (+0.1%)
90.60M
est: 89.38M (+1.4%)
309.00M
est: 309.60M (-0.2%)
368.90M
est: 368.00M (+0.2%)
388.80M
est: 391.17M (-0.6%)
485.80M
est: 487.41M (-0.3%)
507.52M
504.93M – 508.83M
+4.1% YoY
542.99M
537.83M – 546.98M
+7.0% YoY
566.55M
561.18M – 570.72M
+4.3% YoY
583.90M
578.36M – 588.20M
+3.1% YoY
604.20M
598.47M – 608.64M
+3.5% YoY
EBITDA
56.10M
est: 34.75M (+61.4%)
55.30M
est: 37.81M (+46.2%)
62.90M
est: 40.35M (+55.9%)
65.00M
est: 43.39M (+49.8%)
68.80M
est: 46.61M (+47.6%)
70.80M
est: 48.26M (+46.7%)
-2.70M
est: 13.85M (-119.5%)
82.60M
est: 47.98M (+72.1%)
76.90M
est: 57.03M (+34.8%)
63.70M
est: 60.62M (+5.1%)
80.20M
est: 100.54M (-20.2%)
104.69M
104.16M – 104.96M
+4.1% YoY
112.00M
110.94M – 112.83M
+7.0% YoY
116.87M
115.76M – 117.73M
+4.3% YoY
120.44M
119.30M – 121.33M
+3.1% YoY
124.63M
123.45M – 125.55M
+3.5% YoY
EBIT
41.30M
est: 2.57M (+1,509.2%)
38.10M
est: 2.79M (+1,264.4%)
42.50M
est: 2.98M (+1,326.2%)
43.20M
est: 3.20M (+1,248.1%)
44.50M
est: 3.44M (+1,192.9%)
37.70M
est: 3.56M (+957.9%)
-34.50M
est: 1.02M (-3,472.7%)
51.60M
est: 3.54M (+1,356.3%)
43.80M
est: 4.21M (+940.0%)
28.80M
est: 4.48M (+543.3%)
38.00M
est: 56.38M (-32.6%)
58.70M
58.40M – 58.85M
+4.1% YoY
62.80M
62.21M – 63.27M
+7.0% YoY
65.53M
64.91M – 66.01M
+4.3% YoY
67.54M
66.90M – 68.03M
+3.1% YoY
69.88M
69.22M – 70.40M
+3.5% YoY
Net Income
26.70M
est: 30.10M (-11.3%)
27.10M
est: 34.97M (-22.5%)
30.00M
est: 39.24M (-23.5%)
30.10M
est: 40.78M (-26.2%)
31.50M
est: 43.53M (-27.6%)
19.30M
est: 40.49M (-52.3%)
-38.30M
est: -41.91M (+8.6%)
34.40M
est: 37.83M (-9.1%)
29.70M
est: 37.89M (-21.6%)
11.10M
est: 37.88M (-70.7%)
9.80M
est: 38.91M (-74.8%)
39.43M
38.94M – 39.81M
+1.3% YoY
43.34M
42.81M – 43.76M
+9.9% YoY
47.12M
46.54M – 47.57M
+8.7% YoY
49.50M
48.89M – 49.97M
+5.0% YoY
53.08M
52.43M – 53.59M
+7.2% YoY
SGA
200.0K
est: 47.43M (-99.6%)
200.0K
est: 51.61M (-99.6%)
200.0K
est: 55.08M (-99.6%)
58.10M
est: 59.23M (-1.9%)
200.0K
est: 63.62M (-99.7%)
200.0K
est: 65.86M (-99.7%)
25.40M
est: 18.91M (+34.3%)
55.50M
est: 65.49M (-15.3%)
75.40M
est: 77.84M (-3.1%)
152.90M
est: 82.74M (+84.8%)
est: 75.77M (-100.0%)
78.89M
78.49M – 79.10M
+4.1% YoY
84.41M
83.61M – 85.03M
+7.0% YoY
88.07M
87.24M – 88.72M
+4.3% YoY
90.77M
89.91M – 91.44M
+3.1% YoY
93.92M
93.03M – 94.62M
+3.5% YoY
EPS
0.55
est: 0.48 (+13.5%)
0.56
est: 0.56 (-0.5%)
0.62
est: 0.63 (-1.8%)
0.62
est: 0.66 (-5.6%)
0.64
est: 0.70 (-8.7%)
0.39
est: 0.65 (-40.2%)
-0.68
est: -0.67 (-0.8%)
0.43
est: 0.61 (-29.4%)
0.51
est: 0.61 (-16.4%)
0.19
est: 0.61 (-68.8%)
0.16
est: 0.63 (-74.5%)
0.64
0.63 – 0.64
+1.3% YoY
0.70
0.69 – 0.71
+9.9% YoY
0.76
0.75 – 0.77
+8.7% YoY
0.80
0.79 – 0.81
+5.0% YoY
0.86
0.85 – 0.86
+7.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-05-21 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-20 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-19 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-18 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-15 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-14 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-13 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-12 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-11 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-08 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-07 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-06 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-05 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-01 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-30 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-29 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-28 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-27 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-24 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-23 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-22 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-21 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-20 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-17 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-16 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
810.72M
OE per share TTM
13.07
Owner's Yield
205.82%
Maintenance CapEx ratio
2,161.05%
Maint CapEx / Avg PPE
302.0%

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 Held by 3 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Fidelity Investment Trust - Fidelity Special Values PLC FSV.L 0.10% 1.77M 0.27%
2 Dimensional - International Small Cap ETF DFIS 0.01% 432.8K 0.39%
3 Dimensional - International Small Cap Value ETF DISV 0.00% 170.3K 0.42%

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
9.9K
Shares Outstanding
62.10M

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

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Simon Dodd Chief Executive Officer, Chief Operating Officer & Executive Director 821.0K male
Michael J. Owen Chief Financial Officer & Executive Director 585.0K male
Tracy Janice Dodd Director of People & Executive Director 373.0K female
Torquil Charles Florance Barrow Sligo-Young Non-Executive Director 52.0K male
Kara Alderin Director of Operations female
Gail Khan Director of HR female
Gillian McLaren Director of Sales & Marketing female
Christopher Jon Taylor Company Secretary male
Aly Neale Director of Operations
Severine Pascale Bequin Secretary female
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