Valuation Dynamics plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:11:57 2026-07-13 EDT			5-day change	1st Jan Change
16.18 ^USD	+15.49%		0.00%	-3.69%

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	243.3	-	-
Change	-	-29.99%	41.58%	17.15%	-30.53%	-25.94%	-	-
Enterprise Value (EV) ¹	384.9	255.9	371.6	444.3	287.1	200	187.9	173.8
Change	-	-33.51%	45.23%	19.54%	-35.37%	-30.33%	-6.05%	-7.5%
P/E	137x	-	37.1x	49.4x	27.7x	37.7x	17.6x	15.9x
PBR	3.88x	2.55x	3.23x	3.6x	2.37x	1.88x	1.69x	1.59x
PEG	-	-	-	-4.1x	1.2x	-0.8x	0x	1.4x
Capitalization / Revenue	6.23x	-	4.01x	4.25x	2.86x	2.09x	1.94x	1.79x
EV / Revenue	5.89x	-	3.69x	3.99x	2.5x	1.72x	1.5x	1.28x
EV / EBITDA	28.5x	-	18.1x	18.4x	10.3x	6.92x	5.96x	5.05x
EV / EBIT	35.6x	-	22.4x	21.9x	12.3x	8.3x	7.15x	6.05x
EV / FCF	36.9x	16.2x	22.6x	22.4x	11.3x	11.7x	9.72x	8.6x
FCF Yield	2.71%	6.18%	4.42%	4.47%	8.88%	8.52%	10.3%	11.6%
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%	1%	1.08%	1.15%
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	10.60	10.60	10.60
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HORIZON ROBOTICS	-18.46x	7.28x	-16.51x	-.--%	8.49B
NHK SPRING CO., LTD.	16.07x	-	-	1.89%	4.57B
AUMOVIO SE	14.12x	0.11x	1.15x	0.95%	4.07B
JTEKT CORPORATION	12.81x	0.37x	4.55x	3.31%	4.04B
BREMBO N.V.	14.28x	1.02x	6.13x	2.8%	3.59B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	13.32x	1.29x	8.96x	1.35%	3.22B
HANON SYSTEMS	16.82x	0.56x	5.54x	-.--%	2.64B
FORYOU CORPORATION	13.01x	0.77x	8.58x	2.6%	1.84B
NEXTEER AUTOMOTIVE GROUP LIMITED	9.1x	0.14x	1.3x	4.62%	1.29B
Average	10.12x	1.44x	2.46x	1.95%	3.75B
Weighted average by Cap.	5.93x	2.56x	-1.18x	1.51%