Valuation Braime Group PLC London S.E.

Stocks

Market Closed - London S.E. 11:35:08 2026-10-02 EDT			5-day change	1st Jan Change
2,400.00 ^GBX	0.00%		0.00%	+71.43%

09-21	Braime hails steady first half profit in light of global uncertainty	AN
09-21	Braime Group PLC Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	22.99	32.88	28.85	23.04	17.52	15.36
Change	-	43.01%	-12.26%	-20.13%	-23.96%	-12.33%
Enterprise Value (EV) ¹	25.97	36.82	33.55	26.9	20.84	19.46
Change	-	41.77%	-8.86%	-19.83%	-22.52%	-6.66%
P/E	24.8x	48.7x	11.1x	9.18x	6.63x	4.78x
PBR	1.34x	2.04x	1.58x	0.99x	0.65x	0.52x
PEG	-	-2.5x	0x	-0.5x	25.13x	0.3x
Capitalization / Revenue	0.7x	0.9x	0.64x	0.48x	0.36x	0.3x
EV / Revenue	0.79x	1.01x	0.75x	0.56x	0.43x	0.38x
EV / EBITDA	11.4x	9.14x	6.08x	5.26x	4.1x	3.83x
EV / EBIT	21.1x	12.5x	7.88x	7.21x	5.35x	4.9x
EV / FCF	61.8x	-70.5x	-58x	13.5x	46.6x	-59.3x
FCF Yield	1.62%	-1.42%	-1.72%	7.38%	2.15%	-1.69%
Dividend per Share ²	0.118	0.1245	0.1375	0.1475	0.1525	0.165
Rate of return	0.83%	0.55%	0.65%	1.02%	1.45%	1.83%
EPS ²	0.5715	0.4618	1.922	1.579	1.583	1.885
Distribution rate	20.6%	27%	7.15%	9.34%	9.63%	8.75%
Net sales ¹	32.8	36.41	44.88	48.16	48.95	50.94
EBITDA ¹	2.275	4.029	5.515	5.119	5.083	5.083
EBIT ¹	1.233	2.957	4.257	3.729	3.899	3.969
Net income ¹	0.823	0.665	2.768	2.274	2.28	2.714
Net Debt ¹	2.978	3.937	4.706	3.861	3.324	4.095
Reference price ²	14.20	22.50	21.30	14.50	10.50	9.00
Nbr of stocks (in thousands)	1,440	1,440	1,440	1,440	1,440	1,440
Announcement Date	5/26/21	5/20/22	5/22/23	5/9/24	5/21/25	5/18/26

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.15x	18.22x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
Average	30.91x	4.88x	18.92x	1.23%	58.76B
Weighted average by Cap.	32.70x	5.32x	20.25x	1.14%