Valuation discoverIE Group plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:25 2026-06-25 EDT			5-day change	1st Jan Change
679.00 ^GBX	-2.16%		-4.23%	+13.17%

06-05	FTSE 100 edges up while US jobs data lifts dollar	AN
06-05	RBC Capital Downgrades DiscoverIE Group to Sector Perform	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	746.8	742.3	724.9	522.5	517.1	652.7	-	-
Change	-	-0.6%	-2.34%	-27.92%	-1.04%	26.22%	-	-
Enterprise Value (EV) ¹	777	785	828.9	616.8	597.6	775.3	752.2	725
Change	-	1.03%	5.6%	-25.58%	-3.11%	29.73%	-2.98%	-3.62%
P/E	30x	35.5x	47.9x	21.8x	18.3x	23x	21.3x	20.1x
PBR	2.6x	2.45x	2.47x	1.74x	1.61x	1.9x	1.83x	1.69x
PEG	-	-2x	-1.8x	0.4x	1x	66.29x	2.7x	3.34x
Capitalization / Revenue	1.97x	1.65x	1.66x	1.24x	1.17x	1.37x	1.32x	1.28x
EV / Revenue	2.05x	1.75x	1.9x	1.46x	1.35x	1.63x	1.53x	1.42x
EV / EBITDA	14.4x	11.8x	11.3x	8.16x	8.84x	9.45x	8.79x	8.27x
EV / EBIT	18.8x	15.2x	14.5x	10.2x	9.8x	11.3x	10.4x	9.6x
EV / FCF	31.5x	16.9x	13.6x	15.3x	15.4x	20.8x	17.4x	14.4x
FCF Yield	3.18%	5.92%	7.37%	6.53%	6.48%	4.82%	5.73%	6.95%
Dividend per Share ²	0.108	0.1145	0.12	0.125	0.13	0.1359	0.1433	0.1532
Rate of return	1.37%	1.49%	1.59%	2.3%	2.42%	2%	2.11%	2.26%
EPS ²	0.263	0.217	0.158	0.25	0.294	0.295	0.3183	0.3375
Distribution rate	41.1%	52.8%	75.9%	50%	44.2%	46.1%	45%	45.4%
Net sales ¹	379.2	448.9	437	422.9	443.3	476.4	493.2	509.9
EBITDA ¹	53.9	66.4	73.1	75.6	67.6	82.06	85.56	87.61
EBIT ¹	41.4	51.8	57.2	60.5	61	68.88	72.34	75.52
Net income ¹	25.2	21.3	15.5	24.6	29	29.45	32.68	36.67
Net Debt ¹	30.2	42.7	104	94.3	80.5	122.6	99.51	72.26
Reference price ²	7.880	7.710	7.570	5.440	5.380	6.790	6.790	6.790
Nbr of stocks (in thousands)	94,767	96,275	95,760	96,056	96,121	96,127	-	-
Announcement Date	6/14/22	6/7/23	6/5/24	6/4/25	6/3/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DISCOVERIE GROUP PLC	23.52x	1.66x	9.62x	1.96%	878M
AMPHENOL CORPORATION	35.23x	6.33x	19.38x	0.62%	200B
MURATA MANUFACTURING CO., LTD.	92.3x	10.79x	43.62x	0.54%	124B
HON HAI PRECISION INDUSTRY CO., LTD.	14.64x	0.31x	7.12x	3.5%	113B
EOPTOLINK TECHNOLOGY INC., LTD.	39.64x	14.81x	29.56x	0.33%	114B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	109.89x	10.56x	52.04x	0.15%	94.09B
COHERENT CORP.	96.79x	11.34x	48.16x	0.01%	76.79B
LUXSHARE PRECISION INDUSTRY CO., LTD.	26.18x	1.44x	15.9x	0.39%	80.34B
YAGEO CORPORATION	59.27x	12.78x	38.89x	0.66%	68.01B
TE CONNECTIVITY PLC	18.36x	3.16x	11.91x	1.5%	57.96B
Average	51.58x	7.32x	27.62x	0.97%	92.91B
Weighted average by Cap.	53.45x	7.92x	28.71x	0.87%