Company Valuation: Anpario plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 143.1 120.1 51.66 80.26 97.83 98.19 -
Change - -16.12% -56.97% 55.35% 21.89% 0.37% -
Enterprise Value (EV) 1 127.7 106.5 41.01 69.76 85.67 85.51 80.26
Change - -16.59% -61.49% 70.09% 22.8% -0.18% -6.13%
P/E - 33.1x - - - - -
PBR 3.55x - - 1.82x 2.06x 2.05x 1.83x
PEG - - - - - - -
Capitalization / Revenue 4.29x 3.63x 1.67x 2.1x 2.07x 2.01x 1.92x
EV / Revenue 3.83x 3.22x 1.32x 1.83x 1.82x 1.75x 1.57x
EV / EBITDA 18.3x 20.4x 9.19x 9.99x 8.88x 8.48x 7.54x
EV / EBIT 22.6x 26.7x 12.7x 12.1x 10.4x 9.82x 8.73x
EV / FCF 57.3x -324x - 18.6x 13.2x 16.3x 10.8x
FCF Yield 1.74% -0.31% - 5.38% 7.58% 6.14% 9.28%
Dividend per Share 2 0.1 0.105 0.107 0.1125 0.125 0.1319 0.1357
Rate of return 1.62% 2.1% 4.16% 2.87% 2.63% 2.69% 2.77%
EPS 2 - 0.151 - - - - -
Distribution rate - 69.5% - - - - -
Net sales 1 33.37 33.1 31 38.2 47.18 48.85 51.14
EBITDA 1 6.977 5.208 4.463 6.985 9.643 10.08 10.64
EBIT 1 5.651 3.983 3.226 5.789 8.203 8.706 9.199
Net income 4.683 3.303 - - - - -
Net Debt 1 -15.46 -13.57 -10.65 -10.5 -12.16 -12.68 -17.93
Reference price 2 6.160 5.000 2.575 3.925 4.750 4.900 4.900
Nbr of stocks (in thousands) 23,238 24,013 20,063 20,448 20,596 20,039 -
Announcement Date 3/16/22 3/22/23 3/20/24 3/31/25 3/31/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.75x8.48x2.69% 130M
17.31x0.46x8.82x3.03% 10.06B
-16.27x0.67x17.76x0.12% 4.61B
14.92x0.56x6.32x2.15% 2.78B
8.14x0.66x5.51x5.86% 2.75B
-34.19x0.67x23.05x-.--% 1.97B
23.66x1.22x16.11x1.06% 1.07B
16.36x0.16x3.81x1.2% 798M
Average 4.27x 0.77x 11.23x 2.01% 3.02B
Weighted average by Cap. 5.57x 0.58x 11.18x 2.3%

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. ANP Stock
  4. Valuation Anpario plc