Company Valuation: Dialight plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 118 65.48 69.11 47.8 112 218.4 - -
Change - -44.48% 5.53% -30.83% 134.24% 95.02% - -
Enterprise Value (EV) 1 150.2 86.68 69.11 68.39 119.7 221.9 218.3 213.2
Change - -42.27% -20.28% -1.03% 75.02% 85.42% -1.65% -2.33%
P/E 303x - -2.46x -4.71x 371x 32.6x 28.3x 22.7x
PBR - - - 1.37x 3.21x 5.2x 4.49x 3.85x
PEG - - - 0.1x -4x 0x 1.9x 0.9x
Capitalization / Revenue 0.7x 0.44x 0.39x 0.35x 0.89x 1.68x 1.61x 1.55x
EV / Revenue 0.88x 0.58x 0.39x 0.5x 0.95x 1.7x 1.61x 1.51x
EV / EBITDA 12.2x 11x - 6.38x 8.01x 13.4x 12.1x 10.2x
EV / EBIT 30x - - 22x 15.4x 21.2x 18.5x 14.8x
EV / FCF -46.9x - - 18.1x 5.43x 47.1x 38.9x 28.5x
FCF Yield -2.13% - - 5.52% 18.4% 2.12% 2.57% 3.51%
Dividend per Share 2 - - - - - 0.0478 0.0553 0.0688
Rate of return - - - - - 0.88% 1.01% 1.26%
EPS 2 0.012 - -0.7095 -0.2548 0.00754 0.1674 0.1929 0.2407
Distribution rate - - - - - 28.6% 28.7% 28.6%
Net sales 1 169.7 148.8 176 135.9 125.9 130.2 135.4 141.2
EBITDA 1 12.3 7.9 - 10.71 14.94 16.52 18.02 20.93
EBIT 1 5 - - 3.111 7.77 10.46 11.81 14.43
Net income 1 0.4 - - -10.22 0.3018 6.802 7.849 9.792
Net Debt 1 32.2 21.2 - 20.59 7.729 3.588 -0.075 -5.158
Reference price 2 3.640 2.000 1.745 1.200 2.800 5.460 5.460 5.460
Nbr of stocks (in thousands) 32,405 32,741 39,603 39,835 39,989 39,993 - -
Announcement Date 3/27/23 2/19/24 7/31/24 6/24/25 6/23/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.61x1.7x13.44x0.88% 296M
26.34x - - 3.75% 1.64B
36.48x8.28x21.78x - 1.1B
16.26x - - 3.11% 1.05B
20.05x - - 2.53% 705M
Average 26.35x 4.99x 17.61x 2.57% 960.29M
Weighted average by Cap. 25.92x 6.89x 20.01x 3.11%

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

  1. Stock Market
  2. Stocks
  3. DIA Stock
  4. Valuation Dialight plc