Company Valuation: CML Microsystems plc

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 39.63 55.45 56.3 83.16 50.05 34.22
Change - 39.93% 1.53% 47.72% -39.82% -31.63%
Enterprise Value (EV) 1 32.22 23.98 31.72 61.95 32.69 26.56
Change - -25.57% 32.29% 95.3% -47.24% -18.76%
P/E Ratio 25.8x 2.38x 46x 17.5x 24.1x -1,916x
PBR 0.93x 1.04x 1.13x 1.64x 0.98x 0.7x
PEG - 0x -0.5x 0x -0.4x 19x
Capitalization / Revenue 1.5x 4.45x 3.32x 4.03x 2.19x 1.49x
EV / Revenue 1.22x 1.92x 1.87x 3x 1.43x 1.16x
EV / EBITDA 12.1x 32.7x 16.1x 17.7x 11.7x 16.9x
EV / EBIT 15.3x 126x 23.7x 21.1x 16.8x 49.8x
EV / FCF -18.7x 744x -9.05x -23.8x 12.1x -7.52x
FCF Yield -5.34% 0.13% -11% -4.2% 8.24% -13.3%
Dividend per Share 2 0.04 0.02 0.09 0.11 0.11 0.11
Rate of return 1.73% 0.6% 2.66% 2.1% 3.55% 5.12%
EPS 2 0.0894 1.406 0.0735 0.2993 0.1286 -0.001122
Distribution rate 44.7% 1.42% 122% 36.8% 85.5% -9,804%
Net sales 1 26.42 12.47 16.96 20.64 22.89 22.9
EBITDA 1 2.667 0.734 1.974 3.502 2.802 1.568
EBIT 1 2.101 0.191 1.337 2.932 1.943 0.533
Net income 1 1.536 23.56 1.238 4.81 2.06 -0.018
Net Debt 1 -7.409 -31.47 -24.57 -21.21 -17.36 -7.66
Reference price 2 2.310 3.350 3.380 5.250 3.100 2.150
Nbr of stocks (in thousands) 17,154 16,552 16,656 15,840 16,144 15,915
Announcement Date 6/26/20 7/2/21 7/12/22 7/7/23 7/16/24 7/11/25
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 58.9M
21.88x12.26x18.28x0.37% 4,962B
22.9x10.74x14.68x1.1% 1,843B
42.73x17.53x25.8x0.68% 1,834B
16.84x9.77x11.82x0.05% 1,123B
6.98x3.95x4.85x0.24% 972B
89.95x15.84x59.97x-.--% 796B
-336.11x10.19x30.31x-.--% 588B
280.77x60.48x128.2x-.--% 366B
38.66x13.24x25.46x1.94% 270B
Average 20.51x 17.11x 35.49x 0.49% 1,276B
Weighted average by Cap. 18.97x 13.48x 23.71x 0.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CML Stock
  4. Valuation CML Microsystems plc
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!