Company Valuation: Avingtrans plc

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 105.7 142.7 130.5 125.8 133.9 262.9 - -
Change - 35.05% -8.58% -3.62% 6.49% 96.26% - -
Enterprise Value (EV) 1 85.41 129.4 121.4 137.6 150.9 264.5 276.4 267.7
Change - 51.51% -6.22% 13.4% 9.62% 75.35% 4.48% -3.13%
P/E 4.01x 24.6x 26.8x 35.3x - 25.4x 22x 17.1x
PBR 1.1x 1.39x 1.28x 1.16x 1.22x 1.94x 1.78x 1.65x
PEG - -0.3x -1.6x -1.2x - - 1.5x 0.6x
Capitalization / Revenue 1.07x 1.42x 1.12x 0.92x 0.86x 1.61x 1.4x 1.23x
EV / Revenue 0.87x 1.29x 1.04x 1.01x 0.96x 1.62x 1.47x 1.25x
EV / EBITDA 6.83x 10.2x 8.83x 9.81x 9.04x 12.8x 11.2x 8.92x
EV / EBIT 10.4x 15.1x 12.8x 16.8x 15.5x 20x 16.9x 12.7x
EV / FCF 20.2x 59.4x 139x -12.4x -53.8x 165x -53.5x 52.1x
FCF Yield 4.95% 1.68% 0.72% -8.04% -1.86% 0.61% -1.87% 1.92%
Dividend per Share 2 0.04 0.042 0.045 0.047 0.049 0.051 0.0535 0.0565
Rate of return 1.19% 0.93% 1.1% 1.22% 1.2% 0.71% 0.74% 0.78%
EPS 2 0.836 0.183 0.153 0.109 - 0.284 0.327 0.42
Distribution rate 4.78% 23% 29.4% 43.1% - 18% 16.4% 13.5%
Net sales 1 98.52 100.4 116.4 136.6 156.4 163.1 188 214.3
EBITDA 1 12.5 12.74 13.75 14.02 16.68 20.66 24.57 30.02
EBIT 1 8.188 8.558 9.452 8.167 9.703 13.23 16.32 21.02
Net income 1 27.37 6.478 5.194 3.662 - 9.4 11.9 15.5
Net Debt 1 -20.28 -13.33 -9.14 11.84 16.92 1.657 13.52 4.88
Reference price 2 3.350 4.500 4.100 3.850 4.100 7.200 7.200 7.200
Nbr of stocks (in thousands) 31,548 31,718 31,827 32,667 32,667 36,508 - -
Announcement Date 9/29/21 9/28/22 9/27/23 9/25/24 9/24/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.62x12.8x0.71% 357M
15.52x - - - 14.17B
23.58x2.92x12.75x1.94% 10.34B
347.67x63.75x199.14x0.13% 7.99B
18.69x2.19x9.65x-.--% 6.75B
92.51x30.15x76.16x0.24% 6.42B
18.88x1.74x10.26x2.11% 6.42B
36.47x4.24x18.99x0.93% 3.92B
83.14x7.2x31.36x0.42% 3.42B
26.26x - - - 2.74B
Average 73.64x 14.23x 46.39x 0.81% 6.25B
Weighted average by Cap. 73.69x 17.55x 55.43x 0.91%

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. AVG Stock
  4. Valuation Avingtrans plc