|
Market Closed -
London S.E.
11:35:07 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 7,320.00 GBX | -0.14% |
|
+4.20% | +38.24% |
| 09-07 | WINNERS & LOSERS: Standard Life up on profit beat; Spire backs buyout | AN |
| 09-03 | WINNERS & LOSERS: Hilton Food jumps on upgrade; ex-dividend trade | AN |
Company Valuation: Diploma PLC
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 | 9,816 | - | - |
| Change | - | -18.17% | 39.06% | 47.67% | 19.72% | 37.96% | - | - |
| Enterprise Value (EV) 1 | 3,718 | 3,223 | 4,279 | 6,362 | 7,414 | 10,165 | 9,940 | 9,660 |
| Change | - | -13.32% | 32.77% | 48.69% | 16.53% | 37.1% | -2.21% | -2.82% |
| P/E | 50.8x | 30.6x | 33.2x | 46.1x | 38.6x | 33.6x | 30.9x | 29.1x |
| PBR | 6.6x | 4.37x | 4.5x | 7.09x | 7.22x | 8.11x | 7.15x | 6.11x |
| PEG | - | 0.9x | 1.7x | 7.31x | 0.9x | 0.6x | 3.63x | 4.69x |
| Capitalization / Revenue | 4.49x | 2.86x | 3.35x | 4.36x | 4.67x | 5.38x | 4.91x | 4.62x |
| EV / Revenue | 4.72x | 3.18x | 3.56x | 4.67x | 4.86x | 5.57x | 4.97x | 4.55x |
| EV / EBITDA | 21.9x | 15.2x | 16.1x | 19x | 20.6x | 19.9x | 18.7x | 17.4x |
| EV / EBIT | 25x | 16.9x | 18.1x | 22.3x | 21.6x | 21.1x | 19.9x | 18.5x |
| EV / FCF | 33.8x | 29.4x | 25.8x | 35.7x | 29.3x | 35x | 30.5x | 27.8x |
| FCF Yield | 2.96% | 3.4% | 3.88% | 2.8% | 3.42% | 2.85% | 3.27% | 3.6% |
| 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% | 0.89% | 0.94% | 0.98% |
| EPS 2 | 0.559 | 0.759 | 0.904 | 0.961 | 1.373 | 2.18 | 2.366 | 2.513 |
| Distribution rate | 76.2% | 70.9% | 62.5% | 61.7% | 45.4% | 29.9% | 29% | 28.6% |
| Net sales 1 | 787.4 | 1,013 | 1,200 | 1,363 | 1,524 | 1,824 | 1,998 | 2,123 |
| EBITDA 1 | 169.4 | 212.7 | 265.6 | 335.5 | 360.6 | 511.3 | 532.2 | 556.7 |
| EBIT 1 | 148.7 | 191.2 | 237 | 285 | 342.7 | 481.2 | 500.4 | 522.5 |
| Net income 1 | 69.8 | 94.7 | 117.7 | 129.3 | 184.9 | 295.8 | 319.6 | 339.5 |
| Net Debt 1 | 181.4 | 328.9 | 254.7 | 419.6 | 299.4 | 349.2 | 124.8 | -155.9 |
| Reference price 2 | 28.42 | 23.24 | 30.04 | 44.34 | 53.05 | 73.20 | 73.20 | 73.20 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.62x | 5.58x | 19.91x | 0.89% | 13.12B | |
| 27.22x | 3.11x | 18x | 0.77% | 59.47B | |
| 38.96x | 6.06x | 26.75x | 1.99% | 56.43B | |
| 26.35x | 2.18x | 17.18x | 0.66% | 11.63B | |
| 16.12x | 1.25x | 10.16x | -.--% | 7.9B | |
| 27.12x | 1.79x | 15.19x | 2.88% | 6.8B | |
| 19.23x | 1.25x | 10.83x | 3.26% | 4.53B | |
| -108.75x | 0.62x | 13.93x | - | 2.88B | |
| 28.37x | - | - | - | 2.86B | |
| 32.81x | 3.35x | 19.23x | 1.07% | 2.69B | |
| Average | 14.11x | 2.80x | 16.80x | 1.44% | 16.83B | |
| Weighted average by Cap. | 28.63x | 4.01x | 20.34x | 1.32% |
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
- Stock Market
- Stocks
- DPLM Stock
- Valuation Diploma PLC
Select your edition
All financial news and data tailored to specific country editions
