Valuation Diploma PLC OTC Markets

Stocks

Market Closed - OTC Markets 15:58:49 2026-10-16 EDT			5-day change	1st Jan Change
26.17 ^USD	+0.42%		+1.32%	+47.94%

09-30	RBC Raises Diploma plc PT, Keeps at Outperform	MT
09-30	JPMorgan likes Quilter and TP ICAP	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,537	2,894	4,024	5,943	7,115	10,580	-	-
Change	-	-18.17%	39.06%	47.67%	19.72%	48.7%	-	-
Enterprise Value (EV) ¹	3,718	3,223	4,279	6,362	7,414	10,929	10,705	10,437
Change	-	-13.32%	32.77%	48.69%	16.53%	47.41%	-2.05%	-2.5%
P/E	50.8x	30.6x	33.2x	46.1x	38.6x	36.2x	33.3x	31.4x
PBR	6.6x	4.37x	4.5x	7.09x	7.22x	8.76x	7.68x	6.56x
PEG	-	0.9x	1.7x	7.31x	0.9x	0.6x	3.85x	5.04x
Capitalization / Revenue	4.49x	2.86x	3.35x	4.36x	4.67x	5.8x	5.29x	4.98x
EV / Revenue	4.72x	3.18x	3.56x	4.67x	4.86x	5.99x	5.35x	4.91x
EV / EBITDA	21.9x	15.2x	16.1x	19x	20.6x	21.4x	20.1x	18.7x
EV / EBIT	25x	16.9x	18.1x	22.3x	21.6x	22.7x	21.4x	20x
EV / FCF	33.8x	29.4x	25.8x	35.7x	29.3x	37.7x	32.4x	29.7x
FCF Yield	2.96%	3.4%	3.88%	2.8%	3.42%	2.66%	3.08%	3.37%
Dividend per Share ²	0.426	0.538	0.565	0.593	0.623	0.6525	0.6867	0.7182
Rate of return	1.5%	2.31%	1.88%	1.34%	1.17%	0.83%	0.87%	0.91%
EPS ²	0.559	0.759	0.904	0.961	1.373	2.179	2.367	2.515
Distribution rate	76.2%	70.9%	62.5%	61.7%	45.4%	30%	29%	28.6%
Net sales ¹	787.4	1,013	1,200	1,363	1,524	1,824	2,001	2,124
EBITDA ¹	169.4	212.7	265.6	335.5	360.6	511	532.5	557
EBIT ¹	148.7	191.2	237	285	342.7	480.9	500.7	522.9
Net income ¹	69.8	94.7	117.7	129.3	184.9	295.5	319.8	339.9
Net Debt ¹	181.4	328.9	254.7	419.6	299.4	349.2	124.7	-142.9
Reference price ²	28.42	23.24	30.04	44.34	53.05	78.90	78.90	78.90
Nbr of stocks (in thousands)	124,445	124,526	133,963	134,025	134,115	134,095	-	-
Announcement Date	11/22/21	11/21/22	11/20/23	11/19/24	11/18/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARKER-HANNIFIN CORPORATION	31.11x	5.52x	20.13x	0.84%	121B
ATLAS COPCO AB	33.43x	5.29x	20.06x	1.6%	95.61B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.68B
FASTENAL COMPANY	40.2x	6.27x	27.65x	1.9%	58.53B
KEYSIGHT TECHNOLOGIES, INC.	38.8x	7.86x	23x	-.--%	56.39B
FANUC CORPORATION	27.11x	4.99x	17.47x	2.22%	35.39B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.93x	1.79x	12.9x	2.24%	30.46B
INGERSOLL RAND INC.	31.31x	4.1x	15.45x	0.11%	30.18B
SMC CORPORATION	19.41x	3.31x	10.6x	1.57%	26.94B
Average	30.10x	4.71x	18.46x	1.24%	57.52B
Weighted average by Cap.	31.63x	5.09x	19.75x	1.17%