Valuation Essentra plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:04 2026-08-06 EDT			5-day change	1st Jan Change
1.490 ^USD	+35.45%		+35.45%	+17.14%

07-28	Essentra plc, H1 2026 Earnings Call, Jul 28, 2026
07-28	EARNINGS AND TRADING: Allergy Therapeutics names next executive chair	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,038	712	488.3	381.3	275	323.3	-	-
Change	-	-31.4%	-31.42%	-21.91%	-27.87%	17.55%	-	-
Enterprise Value (EV) ¹	1,273	598.2	550.8	449.5	335.7	419.1	409.8	398.8
Change	-	-52.99%	-7.92%	-18.39%	-25.31%	24.82%	-2.22%	-2.67%
P/E	38.8x	-3.79x	94.2x	35.9x	138x	134x	25.6x	18.8x
PBR	1.7x	0.88x	1.79x	1.42x	1.05x	1.27x	1.22x	1.17x
PEG	-	0x	-1x	0x	-1.7x	6.3x	0x	0.5x
Capitalization / Revenue	1.08x	2.11x	1.54x	1.26x	0.91x	1x	0.97x	0.93x
EV / Revenue	1.33x	1.77x	1.74x	1.49x	1.11x	1.29x	1.23x	1.14x
EV / EBITDA	9.42x	5.01x	8.78x	7.75x	6.73x	7.93x	7.2x	6.44x
EV / EBIT	15.1x	23.8x	12.8x	11.2x	10.5x	12.3x	10.6x	9.16x
EV / FCF	51.5x	24.6x	32.2x	32.6x	22.7x	21.9x	19.6x	15.5x
FCF Yield	1.94%	4.06%	3.1%	3.07%	4.41%	4.57%	5.1%	6.46%
Dividend per Share ²	0.06	0.033	0.036	0.043	0.034	0.0232	0.0256	0.0298
Rate of return	1.74%	1.4%	2.12%	3.23%	3.52%	2.04%	2.24%	2.61%
EPS ²	0.089	-0.624	0.018	0.037	0.007	0.0085	0.0445	0.0607
Distribution rate	67.4%	-5.29%	200%	116%	486%	274%	57.4%	49.1%
Net sales ¹	959.7	337.9	316.3	302.4	302	324.3	333.4	348.3
EBITDA ¹	135.1	119.5	62.7	58	49.9	52.84	56.88	61.97
EBIT ¹	84	25.1	43.2	40.1	32	34.08	38.73	43.55
Net income ¹	26.9	-183.8	5.4	10.6	2.1	2.2	13.39	16.67
Net Debt ¹	234.7	-113.8	62.5	68.2	60.7	95.76	86.47	75.54
Reference price ²	3.450	2.365	1.696	1.330	0.966	1.140	1.140	1.140
Nbr of stocks (in thousands)	300,821	301,047	287,918	286,708	284,712	283,587	-	-
Announcement Date	3/18/22	3/29/23	3/19/24	3/19/25	3/17/26	-	-	-

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.($)
MUELLER INDUSTRIES, INC.	16.67x	-	-	-	15.23B
TRELLEBORG AB	23.48x	2.91x	12.75x	1.95%	10.35B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	333.74x	70.94x	235.92x	0.11%	9.45B
GATES INDUSTRIAL CORPORATION LTD.	19.81x	2.3x	10.14x	-.--%	7.15B
SUZHOU KEMATEK, INC.	94.34x	30.75x	77.68x	0.24%	6.52B
SFS GROUP AG	19.05x	1.76x	10.34x	2.09%	6.46B
HARMONIC DRIVE SYSTEMS INC.	114.04x	8.7x	36.29x	0.32%	4.3B
HIWIN TECHNOLOGIES CORPORATION	46.37x	4.84x	22.42x	0.74%	4.24B
NBTM NEW MATERIALS GROUP CO., LTD.	26.5x	-	-	-	2.75B
Average	77.11x	17.46x	57.94x	0.78%	7.38B
Weighted average by Cap.	79.60x	20.35x	67.21x	0.84%