|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 205.00 GBX | -0.97% |
|
-0.49% | -29.79% |
| May. 21 | Midwich Group plc, 2024 Earnings Call, Mar 18, 2025 | |
| May. 13 | Midwich shares fall as warns of annual profit below expectations | AN |
Company Valuation: Midwich Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 437.2 | 553.8 | 372.3 | 443.8 | 298.8 | 212.7 | - | - |
| Change | - | 26.68% | -32.78% | 19.21% | -32.68% | -28.79% | - | - |
| Enterprise Value (EV) 1 | 476.5 | 632.8 | 491.7 | 550 | 452.2 | 352.2 | 348.2 | 326.7 |
| Change | - | 32.81% | -22.31% | 11.86% | -17.79% | -22.11% | -1.12% | -6.17% |
| P/E ratio | -116x | 45.7x | 24.4x | 16.1x | 19.2x | 11.4x | 11.1x | 13.8x |
| PBR | 4.33x | 5.27x | 3.09x | 2.6x | 1.65x | 1.09x | 0.99x | 1.19x |
| PEG | - | -0x | 0.9x | 0.3x | -0.4x | 0.6x | 3.43x | -0.7x |
| Capitalization / Revenue | 0.61x | 0.65x | 0.31x | 0.34x | 0.23x | 0.16x | 0.16x | 0.15x |
| EV / Revenue | 0.67x | 0.74x | 0.41x | 0.43x | 0.34x | 0.27x | 0.26x | 0.24x |
| EV / EBITDA | 21x | 15.8x | 8.4x | 7.91x | 7.64x | 6.57x | 6x | 5.73x |
| EV / EBIT | 28.8x | 18.6x | 9.62x | 9.23x | 9.36x | 8.42x | 7.91x | 7.1x |
| EV / FCF | 13x | 114x | 32.6x | 11.5x | 22.2x | 12.2x | 13.1x | 8.17x |
| FCF Yield | 7.67% | 0.87% | 3.07% | 8.69% | 4.51% | 8.21% | 7.62% | 12.2% |
| Dividend per Share 2 | - | 0.111 | 0.15 | 0.165 | 0.13 | 0.1228 | 0.1312 | 0.1328 |
| Rate of return | - | 1.76% | 3.55% | 3.78% | 4.45% | 5.93% | 6.34% | 6.42% |
| EPS 2 | -0.0432 | 0.1376 | 0.1732 | 0.2706 | 0.1518 | 0.181 | 0.1868 | 0.1505 |
| Distribution rate | - | 80.7% | 86.6% | 61% | 85.6% | 67.8% | 70.2% | 88.2% |
| Net sales 1 | 711.8 | 856 | 1,204 | 1,289 | 1,317 | 1,305 | 1,354 | 1,390 |
| EBITDA 1 | 22.7 | 40.1 | 58.5 | 69.5 | 59.16 | 53.6 | 58.05 | 57 |
| EBIT 1 | 16.53 | 34.01 | 51.11 | 59.59 | 48.3 | 41.85 | 44.05 | 46 |
| Net income 1 | -3.751 | 12.43 | 15.29 | 26.82 | 16.03 | 15.4 | 24.2 | - |
| Net Debt 1 | 39.3 | 79 | 119.4 | 106.2 | 153.4 | 139.4 | 135.5 | 114 |
| Reference price 2 | 5.000 | 6.290 | 4.220 | 4.370 | 2.920 | 2.070 | 2.070 | 2.070 |
| Nbr of stocks (in thousands) | 87,442 | 88,052 | 88,217 | 101,556 | 102,312 | 102,766 | - | - |
| Announcement Date | 3/9/21 | 3/8/22 | 3/14/23 | 3/19/24 | 3/18/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 11.44x | 0.27x | 6.57x | 5.93% | 286M | ||
| 18.47x | 1.55x | 8.2x | 3.28% | 2.15B | ||
| Average | 14.95x | 0.91x | 7.38x | 4.6% | 1.22B | |
| Weighted average by Cap. | 17.64x | 1.40x | 8.01x | 3.59% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- MIDW Stock
- Valuation Midwich Group plc
Select your edition
All financial news and data tailored to specific country editions
