Valuation Braime Group PLC London S.E.

Stocks

Market Closed - London S.E. 12:35:21 2026-10-27 EDT			5-day change	1st Jan Change
2,050.00 ^GBX	-4.65%		-14.58%	+46.43%

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	29.21x	5.22x	19.04x	0.9%	114B
ATLAS COPCO AB	30.16x	4.74x	17.92x	1.77%	85.87B
W.W. GRAINGER, INC.	29.2x	3.33x	19.26x	0.71%	63.94B
FASTENAL COMPANY	41.3x	6.45x	28.44x	1.85%	60.2B
KEYSIGHT TECHNOLOGIES, INC.	38.2x	7.73x	22.64x	-.--%	55.51B
FANUC CORPORATION	23.51x	4.55x	15.61x	2.64%	33.4B
INGERSOLL RAND INC.	29.75x	3.93x	14.84x	0.11%	28.91B
DOVER CORPORATION	22.25x	3.23x	13.91x	1.05%	26.94B
XYLEM INC.	23.79x	2.89x	12.46x	1.58%	25.27B
Average	29.71x	4.68x	18.24x	1.18%	54.9B
Weighted average by Cap.	30.85x	4.98x	19.33x	1.15%