|
Market Closed -
London S.E.
11:35:12 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 905.00 GBX | -0.39% |
|
-0.77% | +29.66% |
| 08-06 | Deals of the day-Mergers and acquisitions | RE |
| 08-06 | JPMorgan cuts Smith & Nephew; brokers like Next | 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 | 1,525 | - | - |
| Change | - | -34.27% | 4.63% | 1.04% | 5.08% | 26.66% | - | - |
| Enterprise Value (EV) 1 | 1,766 | 1,184 | 1,186 | 1,278 | 1,370 | 1,724 | 1,734 | 1,684 |
| Change | - | -32.98% | 0.21% | 7.74% | 7.2% | 25.85% | 0.54% | -2.86% |
| P/E | 27.7x | 14.7x | 13.3x | 59.2x | 22.5x | 23.6x | 17.9x | 15.6x |
| PBR | 2.4x | 1.39x | 1.43x | 1.77x | 1.93x | 2.45x | 2.39x | 2.18x |
| PEG | - | 0.6x | 0.8x | -0.8x | 0x | 1x | 0.6x | 1x |
| Capitalization / Revenue | 2.68x | 1.46x | 1.41x | 1.51x | 1.66x | 2.09x | 2.03x | 1.97x |
| EV / Revenue | 2.87x | 1.59x | 1.48x | 1.69x | 1.88x | 2.36x | 2.31x | 2.18x |
| EV / EBITDA | 10.5x | 6.23x | 5.96x | 6.43x | 7.42x | 8.89x | 8.22x | 7.45x |
| 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 | 34.7x | 24.1x | 19.2x |
| FCF Yield | 5.62% | 7.24% | 9.91% | 5.52% | 3.47% | 2.89% | 4.15% | 5.2% |
| 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% | 2.64% | 2.77% | 2.89% |
| EPS 2 | 0.312 | 0.386 | 0.448 | 0.107 | 0.31 | 0.3827 | 0.506 | 0.5818 |
| Distribution rate | 64.1% | 55.2% | 50.7% | 215% | 74.2% | 62.4% | 49.5% | 45% |
| Net sales 1 | 615.8 | 743.6 | 802.5 | 757.1 | 727.1 | 729.9 | 749.7 | 773.9 |
| EBITDA 1 | 168.5 | 190.1 | 198.9 | 198.7 | 184.7 | 193.9 | 210.9 | 226 |
| EBIT 1 | 94.8 | 112.2 | 127.6 | 129 | 114.3 | 122.6 | 135.9 | 150.6 |
| Net income 1 | 59.5 | 73.7 | 85.6 | 20 | 54.9 | 65.28 | 83.7 | 95.42 |
| Net Debt 1 | 116.4 | 99.4 | 51.7 | 131.8 | 165.6 | 198.7 | 208.1 | 158.4 |
| Reference price 2 | 8.655 | 5.685 | 5.945 | 6.330 | 6.980 | 9.050 | 9.050 | 9.050 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.74x | 2.37x | 8.92x | 2.63% | 2.09B | |
| 32.06x | 5.47x | 20.04x | 0.79% | 126B | |
| 27.48x | 5.06x | 17.63x | 2.19% | 35.42B | |
| 22.95x | 1.97x | 14.1x | 2.04% | 33.38B | |
| 31.77x | 4.22x | 15.94x | 0.11% | 31.24B | |
| 21.45x | 3.61x | 11.42x | 1.51% | 28.11B | |
| 22.3x | 3.23x | 13.93x | 1.05% | 27.19B | |
| 24.71x | 3.01x | 12.98x | 1.53% | 26.48B | |
| 105.01x | 37.81x | 86.48x | 0.35% | 26.05B | |
| 26.13x | 3.28x | 16.05x | 1.73% | 24.5B | |
| Average | 33.76x | 7.00x | 21.75x | 1.39% | 36.07B | |
| Weighted average by Cap. | 33.46x | 6.67x | 21.71x | 1.16% |
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
