Valuation Dynamics plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:38:17 2026-06-15 EDT			5-day change	1st Jan Change
14.01 ^USD	-16.61%		-.--%	-16.61%

07-01	EXECUTIVE CHANGES: AB Dynamics appoints CFO; Physiomics names new COO	AN
07-01	AB Dynamics Appoints New Group CFO	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	407.2	285.1	403.6	472.9	328.5	248.8	-	-
Change	-	-29.99%	41.58%	17.15%	-30.53%	-24.26%	-	-
Enterprise Value (EV) ¹	384.9	255.9	371.6	444.3	287.1	205.5	193.5	179.4
Change	-	-33.51%	45.23%	19.54%	-35.37%	-28.41%	-5.88%	-7.29%
P/E	137x	-	37.1x	49.4x	27.7x	38.6x	18x	16.3x
PBR	3.88x	2.55x	3.23x	3.6x	2.37x	1.93x	1.73x	1.63x
PEG	-	-	-	-4.1x	1.2x	-0.8x	0x	1.5x
Capitalization / Revenue	6.23x	-	4.01x	4.25x	2.86x	2.14x	1.98x	1.83x
EV / Revenue	5.89x	-	3.69x	3.99x	2.5x	1.76x	1.54x	1.32x
EV / EBITDA	28.5x	-	18.1x	18.4x	10.3x	7.11x	6.14x	5.21x
EV / EBIT	35.6x	-	22.4x	21.9x	12.3x	8.52x	7.36x	6.24x
EV / FCF	36.9x	16.2x	22.6x	22.4x	11.3x	12.1x	10x	8.87x
FCF Yield	2.71%	6.18%	4.42%	4.47%	8.88%	8.29%	9.99%	11.3%
Dividend per Share ²	0.0484	0.053	0.0636	0.0763	0.0916	0.106	0.1141	0.1224
Rate of return	0.27%	0.42%	0.36%	0.37%	0.64%	0.98%	1.05%	1.13%
EPS ²	0.131	-	0.474	0.417	0.515	0.281	0.601	0.667
Distribution rate	36.9%	-	13.4%	18.3%	17.8%	37.7%	19%	18.4%
Net sales ¹	65.38	-	100.8	111.3	114.7	116.5	125.7	135.6
EBITDA ¹	13.5	-	20.52	24.2	27.8	28.9	31.52	34.42
EBIT ¹	10.82	-	16.6	20.3	23.3	24.11	26.29	28.76
Net income ¹	2.985	-	10.99	9.706	12	2.4	13.82	15.8
Net Debt ¹	-22.32	-29.2	-32	-28.6	-41.4	-43.28	-55.37	-69.47
Reference price ²	18.00	12.60	17.60	20.60	14.25	10.84	10.84	10.84
Nbr of stocks (in thousands)	22,622	22,626	22,934	22,954	23,054	22,954	-	-
Announcement Date	11/24/21	11/23/22	1/24/24	11/26/24	11/11/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HORIZON ROBOTICS	-15.79x	6.06x	-15.07x	-.--%	7.58B
NHK SPRING CO., LTD.	17.15x	-	-	1.77%	4.88B
AUMOVIO SE	14.49x	0.11x	1.24x	0.92%	4.3B
JTEKT CORPORATION	12.53x	0.36x	4.37x	3.34%	3.96B
BREMBO N.V.	14.99x	1.05x	6.35x	2.7%	3.76B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	13.75x	1.34x	9.29x	1.31%	3.31B
HANON SYSTEMS	16.59x	0.57x	5.67x	-.--%	2.51B
FORYOU CORPORATION	13.81x	0.82x	9.12x	2.45%	1.95B
NEXTEER AUTOMOTIVE GROUP LIMITED	8.66x	0.13x	1.15x	4.65%	1.22B
Average	10.69x	1.30x	2.76x	1.9%	3.72B
Weighted average by Cap.	7.67x	2.08x	-0.13x	1.52%