|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 826.50 GBX | +2.67% |
|
+9.44% | -35.95% |
| Jul. 29 | Deutsche Bank cuts Diageo and Luceco | AN |
| Jul. 28 | AB Dynamics warns on revenue, plans to exit VadoTech business | AN |
Company Valuation: Dynamics plc
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 | 184.8 | - | - |
| Change | - | -29.99% | 41.58% | 17.15% | -30.53% | -43.75% | - | - |
| Enterprise Value (EV) 1 | 384.9 | 255.9 | 371.6 | 444.3 | 287.1 | 148.7 | 143.2 | 133.9 |
| Change | - | -33.51% | 45.23% | 19.54% | -35.37% | -48.22% | -3.65% | -6.51% |
| P/E | 137x | - | 37.1x | 49.4x | 27.7x | -50.4x | 20.6x | 17.9x |
| PBR | 3.88x | 2.55x | 3.23x | 3.6x | 2.37x | 1.47x | 1.44x | 1.4x |
| PEG | - | - | - | -4.1x | 1.2x | 0x | -0x | 1.2x |
| Capitalization / Revenue | 6.23x | - | 4.01x | 4.25x | 2.86x | 2.03x | 1.9x | 1.78x |
| EV / Revenue | 5.89x | - | 3.69x | 3.99x | 2.5x | 1.63x | 1.47x | 1.29x |
| EV / EBITDA | 28.5x | - | 18.1x | 18.4x | 10.3x | 6.54x | 5.83x | 5.03x |
| EV / EBIT | 35.6x | - | 22.4x | 21.9x | 12.3x | 8.15x | 7.31x | 6.29x |
| EV / FCF | 36.9x | 16.2x | 22.6x | 22.4x | 11.3x | 21.9x | 8.92x | 8.45x |
| FCF Yield | 2.71% | 6.18% | 4.42% | 4.47% | 8.88% | 4.58% | 11.2% | 11.8% |
| Dividend per Share 2 | 0.0484 | 0.053 | 0.0636 | 0.0763 | 0.0916 | 0.0997 | 0.1078 | 0.1165 |
| Rate of return | 0.27% | 0.42% | 0.36% | 0.37% | 0.64% | 1.24% | 1.34% | 1.45% |
| EPS 2 | 0.131 | - | 0.474 | 0.417 | 0.515 | -0.1597 | 0.3915 | 0.4492 |
| Distribution rate | 36.9% | - | 13.4% | 18.3% | 17.8% | -62.4% | 27.5% | 25.9% |
| Net sales 1 | 65.38 | - | 100.8 | 111.3 | 114.7 | 91.21 | 97.3 | 103.6 |
| EBITDA 1 | 13.5 | - | 20.52 | 24.2 | 27.8 | 22.73 | 24.57 | 26.61 |
| EBIT 1 | 10.82 | - | 16.6 | 20.3 | 23.3 | 18.24 | 19.6 | 21.3 |
| Net income 1 | 2.985 | - | 10.99 | 9.706 | 12 | -4.675 | 9.225 | 10.62 |
| Net Debt 1 | -22.32 | -29.2 | -32 | -28.6 | -41.4 | -36.12 | -41.55 | -50.87 |
| Reference price 2 | 18.000 | 12.600 | 17.600 | 20.600 | 14.250 | 8.050 | 8.050 | 8.050 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -50.42x | 1.63x | 6.54x | 1.24% | 250M | |
| -20.86x | 8.39x | -19.01x | -.--% | 9.47B | |
| 15.42x | - | - | 1.97% | 4.51B | |
| 986.52x | 0.14x | 1.54x | 0.57% | 4.48B | |
| 12.98x | 0.37x | 4.75x | 3.24% | 4.24B | |
| 14.28x | 1.02x | 6.13x | 2.81% | 3.77B | |
| 14.7x | 1.46x | 10.08x | 1.22% | 3.59B | |
| 15.96x | 0.55x | 5.49x | -.--% | 2.75B | |
| 14.39x | 0.86x | 9.52x | 2.35% | 2.05B | |
| 10.12x | 0.17x | 1.58x | 4.18% | 1.44B | |
| Average | 101.31x | 1.62x | 2.96x | 1.76% | 3.65B | |
| Weighted average by Cap. | 123.90x | 2.96x | -1.73x | 1.4% |
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
- ABDP Stock
- Valuation Dynamics plc
Select your edition
All financial news and data tailored to specific country editions
