Company Valuation: TT Electronics plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 448.3 305.2 276.3 188.1 204 294.8 - -
Change - -31.91% -9.49% -31.92% 8.47% 44.48% - -
Enterprise Value (EV) 1 550.8 443.6 402.5 285.5 268.7 343.8 329.7 309.7
Change - -19.46% -9.28% -29.07% -5.87% 27.93% -4.09% -6.05%
P/E 35.6x -23.2x -40.1x -3.51x -4.01x 21x 13.9x 10.6x
PBR 1.36x 1.03x 1.03x 0.97x 1.41x 1.81x 1.54x 1.38x
PEG - 0x 0.8x -0x 0.71x -0x 0.3x 0.3x
Capitalization / Revenue 0.94x 0.49x 0.45x 0.36x 0.42x 0.61x 0.6x 0.57x
EV / Revenue 1.16x 0.72x 0.66x 0.55x 0.56x 0.72x 0.67x 0.6x
EV / EBITDA 10.8x 7.02x 5.81x 5.61x 5.45x 6.54x 5.86x 4.77x
EV / EBIT 15.8x 9.42x 7.62x 7.69x 7.22x 8.91x 7.51x 6.34x
EV / FCF -424x -33.9x 16.8x 10.3x 8.99x 38.2x 19.5x 14.2x
FCF Yield -0.24% -2.95% 5.94% 9.7% 11.1% 2.62% 5.14% 7.05%
Dividend per Share 2 0.056 0.063 0.068 0.0225 - - 0.0243 0.0332
Rate of return 2.19% 3.62% 4.35% 2.12% - - 1.47% 2.01%
EPS 2 0.072 -0.075 -0.039 -0.302 -0.285 0.0785 0.1192 0.156
Distribution rate 77.8% -84% -174% -7.45% - - 20.4% 21.3%
Net sales 1 476.2 617 613.9 521.1 481.4 479.7 495.2 516.7
EBITDA 1 50.9 63.2 69.3 50.9 49.3 52.6 56.3 65
EBIT 1 34.8 47.1 52.8 37.1 37.2 38.58 43.92 48.82
Net income 1 12.8 -13.2 -6.8 -53.4 -50.6 18 24.33 30.5
Net Debt 1 102.5 138.4 126.2 97.4 64.7 49 34.92 14.98
Reference price 2 2.560 1.740 1.562 1.060 1.144 1.652 1.652 1.652
Nbr of stocks (in thousands) 175,115 175,422 176,870 177,435 178,331 178,424 - -
Announcement Date 3/9/22 3/8/23 3/7/24 4/10/25 3/25/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.64x0.7x6.43x-.--% 392M
31.96x5.95x18.21x0.7% 201B
13.52x0.31x6.81x3.71% 112B
27.01x9.71x19.71x0.47% 86.19B
36.01x5.81x18.93x0.98% 84.49B
68.2x7.21x33.68x0.21% 77.23B
20.03x1.18x13.58x0.66% 67.39B
40.99x5.75x21.67x0.01% 59.43B
18.65x3.17x12.05x1.43% 59.26B
63.68x28.61x63.6x0.41% 41.95B
Average 34.07x 6.84x 21.47x 0.86% 78.91B
Weighted average by Cap. 33.12x 6.24x 20.15x 1.07%

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

  1. Stock Market
  2. Stocks
  3. TTG Stock
  4. Valuation TT Electronics plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!