|
Market Closed -
London S.E.
11:35:26 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 910.00 GBX | +0.05% |
|
-0.05% | +30.37% |
| 09-14 | Dusk Retail cancels plan to IPO in London, will remain private | AN |
| 09-04 | Morgan Stanley ups Shell; Berenberg cuts Senior | AN |
Company Valuation: Bodycote plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,650 | 1,084 | 1,134 | 1,146 | 1,204 | 1,534 | - | - |
| Change | - | -34.27% | 4.63% | 1.04% | 5.08% | 27.36% | - | - |
| Enterprise Value (EV) 1 | 1,766 | 1,184 | 1,186 | 1,278 | 1,370 | 1,732 | 1,741 | 1,692 |
| Change | - | -32.98% | 0.21% | 7.74% | 7.2% | 26.43% | 0.54% | -2.85% |
| P/E | 27.7x | 14.7x | 13.3x | 59.2x | 22.5x | 23.6x | 18x | 15.6x |
| PBR | 2.4x | 1.39x | 1.43x | 1.77x | 1.93x | 2.46x | 2.4x | 2.26x |
| PEG | - | 0.6x | 0.8x | -0.8x | 0x | 1x | 0.6x | 1x |
| Capitalization / Revenue | 2.68x | 1.46x | 1.41x | 1.51x | 1.66x | 2.1x | 2.05x | 1.98x |
| EV / Revenue | 2.87x | 1.59x | 1.48x | 1.69x | 1.88x | 2.37x | 2.32x | 2.19x |
| EV / EBITDA | 10.5x | 6.23x | 5.96x | 6.43x | 7.42x | 8.91x | 8.26x | 7.49x |
| EV / EBIT | 18.6x | 10.5x | 9.3x | 9.91x | 12x | 14.1x | 12.8x | 11.2x |
| EV / FCF | 17.8x | 13.8x | 10.1x | 18.1x | 28.8x | 34.1x | 24.2x | 19.3x |
| FCF Yield | 5.62% | 7.24% | 9.91% | 5.52% | 3.47% | 2.93% | 4.13% | 5.17% |
| Dividend per Share 2 | 0.2 | 0.213 | 0.227 | 0.23 | 0.23 | 0.2389 | 0.2504 | 0.2616 |
| Rate of return | 2.31% | 3.75% | 3.82% | 3.63% | 3.3% | 2.63% | 2.75% | 2.88% |
| EPS 2 | 0.312 | 0.386 | 0.448 | 0.107 | 0.31 | 0.3848 | 0.5063 | 0.5821 |
| Distribution rate | 64.1% | 55.2% | 50.7% | 215% | 74.2% | 62.1% | 49.5% | 44.9% |
| Net sales 1 | 615.8 | 743.6 | 802.5 | 757.1 | 727.1 | 730 | 749.7 | 773.9 |
| EBITDA 1 | 168.5 | 190.1 | 198.9 | 198.7 | 184.7 | 194.3 | 210.9 | 226 |
| EBIT 1 | 94.8 | 112.2 | 127.6 | 129 | 114.3 | 123.1 | 135.9 | 150.7 |
| Net income 1 | 59.5 | 73.7 | 85.6 | 20 | 54.9 | 65.68 | 83.7 | 92.55 |
| Net Debt 1 | 116.4 | 99.4 | 51.7 | 131.8 | 165.6 | 198.2 | 207.6 | 157.9 |
| Reference price 2 | 8.655 | 5.685 | 5.945 | 6.330 | 6.980 | 9.100 | 9.100 | 9.100 |
| Nbr of stocks (in thousands) | 190,591 | 190,710 | 190,817 | 181,068 | 172,552 | 168,563 | - | - |
| Announcement Date | 3/14/22 | 3/17/23 | 3/15/24 | 3/14/25 | 3/11/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.65x | 2.37x | 8.91x | 2.63% | 2.05B | |
| 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 29.46x | 4.48x | 17.51x | 1.38% | 51.97B | |
| Weighted average by Cap. | 31.60x | 5.08x | 19.71x | 1.17% |
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
- BOY Stock
- Valuation Bodycote plc
Select your edition
All financial news and data tailored to specific country editions
