Valuation Develop North PLC

Stocks

Market Closed - London S.E. Other stock markets 11:35:12 2026-07-23 EDT			5-day change	1st Jan Change
75.50 ^GBX	0.00%		0.00%	+11.85%

06-18	Develop North PLC Declares First Interim Dividend for the Year Ending 30 November 2026, Payable on 10 July 2026	CI
03-24	Develop North plc Announces Change of Registered Office Address in Newcastle Upon Tyne	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025
Market Cap ¹	23.15	23.15	23.15	20.99	19.48	16.86
Change	-	0%	0%	-9.36%	-7.17%	-13.46%
Enterprise Value (EV) ¹	23.3	18.61	26.52	19.83	18.57	22.93
Change	-	-20.14%	42.49%	-25.2%	-6.38%	23.5%
P/E	27x	24.9x	45x	82.5x	16.8x	40.6x
PBR	1.02x	1.03x	1.05x	1.01x	0.98x	0.87x
PEG	-	2.92x	-1x	-1.7x	0x	-0.6x
Capitalization / Revenue	13.9x	15.6x	20.5x	25x	11.4x	12.1x
EV / Revenue	14x	12.5x	23.5x	23.6x	10.8x	16.4x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.03	0.04	0.04	0.04	0.04	0.04
Rate of return	3.49%	4.65%	4.65%	5%	5.13%	5.93%
EPS ²	0.0318	0.0345	0.0191	0.0097	0.0463	0.0166
Distribution rate	94.4%	116%	210%	412%	86.3%	241%
Net sales ¹	1.663	1.488	1.129	0.839	1.715	1.396
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	0.856	0.929	0.514	0.261	1.17	0.415
Net Debt ¹	0.148	-4.545	3.362	-1.154	-0.914	6.072
Reference price ²	0.8600	0.8600	0.8600	0.8000	0.7800	0.6750
Nbr of stocks (in thousands)	26,924	26,924	26,924	26,234	24,978	24,978
Announcement Date	4/8/21	4/5/22	4/4/23	3/26/24	3/19/25	3/14/26