Valuation Dynamics plc OTC Markets

Stocks

Delayed OTC Markets Other stock markets 02:11:57 2026-07-13 pm EDT			5-day change	1st Jan Change
16.18 ^USD	+15.49%		0.00%	-3.69%

06:55am	AB Dynamics warns on revenue, plans to exit VadoTech business	AN
05:43am	WINNERS & LOSERS: Empresaria to beat forecast; AB Dynamics plunges	AN

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	407.2	285.1	403.6	472.9	328.5	244.7	-	-
Change	-	-29.99%	41.58%	17.15%	-30.53%	-25.52%	-	-
Enterprise Value (EV) ¹	384.9	255.9	371.6	444.3	287.1	209	198.2	186
Change	-	-33.51%	45.23%	19.54%	-35.37%	-27.2%	-5.19%	-6.17%
P/E	137x	-	37.1x	49.4x	27.7x	273x	22.4x	20x
PBR	3.88x	2.55x	3.23x	3.6x	2.37x	2.03x	1.72x	1.61x
PEG	-	-	-	-4.1x	1.2x	-3x	0x	1.7x
Capitalization / Revenue	6.23x	-	4.01x	4.25x	2.86x	2.31x	2.13x	1.94x
EV / Revenue	5.89x	-	3.69x	3.99x	2.5x	1.97x	1.73x	1.48x
EV / EBITDA	28.5x	-	18.1x	18.4x	10.3x	7.93x	6.91x	5.79x
EV / EBIT	35.6x	-	22.4x	21.9x	12.3x	9.56x	8.18x	6.76x
EV / FCF	36.9x	16.2x	22.6x	22.4x	11.3x	15x	12.4x	10.1x
FCF Yield	2.71%	6.18%	4.42%	4.47%	8.88%	6.67%	8.07%	9.89%
Dividend per Share ²	0.0484	0.053	0.0636	0.0763	0.0916	0.103	0.1097	0.1204
Rate of return	0.27%	0.42%	0.36%	0.37%	0.64%	0.97%	1.03%	1.13%
EPS ²	0.131	-	0.474	0.417	0.515	0.039	0.4765	0.533
Distribution rate	36.9%	-	13.4%	18.3%	17.8%	264%	23%	22.6%
Net sales ¹	65.38	-	100.8	111.3	114.7	106.1	114.6	125.9
EBITDA ¹	13.5	-	20.52	24.2	27.8	26.36	28.69	32.13
EBIT ¹	10.82	-	16.6	20.3	23.3	21.88	24.22	27.5
Net income ¹	2.985	-	10.99	9.706	12	3.9	11.67	13.6
Net Debt ¹	-22.32	-29.2	-32	-28.6	-41.4	-35.66	-46.51	-58.73
Reference price ²	18.00	12.60	17.60	20.60	14.25	10.66	10.66	10.66
Nbr of stocks (in thousands)	22,622	22,626	22,934	22,954	23,054	22,954	-	-
Announcement Date	11/24/21	11/23/22	1/24/24	11/26/24	11/11/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HORIZON ROBOTICS	-18.98x	7.36x	-16.68x	-.--%	8.58B
NHK SPRING CO., LTD.	15.94x	-	-	1.9%	4.54B
AUMOVIO SE	14.37x	0.11x	1.19x	0.93%	4.15B
JTEKT CORPORATION	12.97x	0.37x	4.6x	3.27%	4.09B
BREMBO N.V.	14.16x	1.01x	6.09x	2.83%	3.56B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	13.32x	1.29x	8.96x	1.35%	3.22B
HANON SYSTEMS	15.95x	0.54x	5.36x	-.--%	2.51B
FORYOU CORPORATION	13.01x	0.77x	8.58x	2.6%	1.84B
NEXTEER AUTOMOTIVE GROUP LIMITED	8.9x	0.13x	1.25x	4.73%	1.26B
Average	9.96x	1.45x	2.42x	1.96%	3.75B
Weighted average by Cap.	5.65x	2.60x	-1.30x	1.51%