Company Valuation: Dialight plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 84.99 118 65.48 69.11 47.8 166.8 - -
Change - 38.79% -44.48% 5.53% -30.83% 248.85% - -
Enterprise Value (EV) 1 100.7 150.2 86.68 69.11 68.39 119.7 170.6 166.8
Change - 49.13% -42.27% -20.28% -1.03% 75.02% -6.31% -2.21%
P/E 290x 303x - -2.46x -4.71x 371x 27.2x 21.5x
PBR 1.42x - - - 1.37x 4.53x 3.99x 3.44x
PEG - 9.1x - - 0.1x -4x 0x 0.8x
Capitalization / Revenue 0.65x 0.7x 0.44x 0.39x 0.35x 0.89x 1.29x 1.23x
EV / Revenue 0.77x 0.88x 0.58x 0.39x 0.5x 0.95x 1.31x 1.23x
EV / EBITDA 9.07x 12.2x 11x - 6.38x 8.01x 10.8x 9.18x
EV / EBIT 22.4x 30x - - 22x 15.4x 17.7x 14.1x
EV / FCF -77.5x -46.9x - - 18.1x 5.43x 38.3x 29.5x
FCF Yield -1.29% -2.13% - - 5.52% 18.4% 2.61% 3.39%
Dividend per Share 2 - - - - - - 0.0438 0.0558
Rate of return - - - - - - 1.05% 1.34%
EPS 2 0.009 0.012 - -0.7095 -0.2548 0.00754 0.1531 0.1939
Distribution rate - - - - - - 28.6% 28.8%
Net sales 1 131.6 169.7 148.8 176 135.9 125.9 129.8 135.3
EBITDA 1 11.1 12.3 7.9 - 10.71 14.94 15.77 18.18
EBIT 1 4.5 5 - - 3.111 7.77 9.656 11.84
Net income 1 0.1 0.4 - - -10.22 0.3018 6.186 7.921
Net Debt 1 15.7 32.2 21.2 - 20.59 7.729 3.847 0.075
Reference price 2 2.610 3.640 2.000 1.745 1.200 4.170 4.170 4.170
Nbr of stocks (in thousands) 32,562 32,405 32,741 39,603 39,835 39,989 - -
Announcement Date 3/28/22 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.($)
115.45x1.5x13.65x - 220M
45.08x - - 3.18% 1.92B
40.43x9.29x23.94x - 1.23B
16.1x - - 3.14% 1.03B
16.4x - - 3.09% 571M
Average 46.69x 5.39x 18.79x 3.14% 994.42M
Weighted average by Cap. 37.74x 8.10x 22.37x 3.16%

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