|
Real-time Estimate
Cboe Europe
08:40:07 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 109.50 GBX | -0.82% |
|
+0.92% | +13.87% |
| 08-24 | JPMorgan raises Diploma, Barclays cuts Unite | AN |
| 08-14 | UBS raises Michael Page to 'buy' | AN |
Company Valuation: Essentra plc
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 | 313.1 | - | - |
| Change | - | -31.4% | -31.42% | -21.91% | -27.87% | 13.83% | - | - |
| Enterprise Value (EV) 1 | 1,273 | 598.2 | 550.8 | 449.5 | 335.7 | 409.1 | 399.9 | 389.1 |
| Change | - | -52.99% | -7.92% | -18.39% | -25.31% | 21.85% | -2.24% | -2.72% |
| P/E | 38.8x | -3.79x | 94.2x | 35.9x | 138x | 118x | 27.1x | 18.2x |
| PBR | 1.7x | 0.88x | 1.79x | 1.42x | 1.05x | 1.2x | 1.17x | 1.13x |
| PEG | - | 0x | -1x | 0x | -1.7x | 3.5x | 0x | 0.4x |
| Capitalization / Revenue | 1.08x | 2.11x | 1.54x | 1.26x | 0.91x | 0.98x | 0.93x | 0.89x |
| EV / Revenue | 1.33x | 1.77x | 1.74x | 1.49x | 1.11x | 1.28x | 1.19x | 1.11x |
| EV / EBITDA | 9.42x | 5.01x | 8.78x | 7.75x | 6.73x | 7.83x | 6.99x | 6.18x |
| EV / EBIT | 15.1x | 23.8x | 12.8x | 11.2x | 10.5x | 12x | 10.2x | 8.69x |
| EV / FCF | 51.5x | 24.6x | 32.2x | 32.6x | 22.7x | 22.2x | 20.4x | 15.2x |
| FCF Yield | 1.94% | 4.06% | 3.1% | 3.07% | 4.41% | 4.51% | 4.9% | 6.59% |
| Dividend per Share 2 | 0.06 | 0.033 | 0.036 | 0.043 | 0.034 | 0.0226 | 0.0256 | 0.0303 |
| Rate of return | 1.74% | 1.4% | 2.12% | 3.23% | 3.52% | 2.05% | 2.32% | 2.74% |
| EPS 2 | 0.089 | -0.624 | 0.018 | 0.037 | 0.007 | 0.00937 | 0.0407 | 0.0608 |
| Distribution rate | 67.4% | -5.29% | 200% | 116% | 486% | 241% | 63% | 49.8% |
| Net sales 1 | 959.7 | 337.9 | 316.3 | 302.4 | 302 | 319.8 | 336.4 | 351.3 |
| EBITDA 1 | 135.1 | 119.5 | 62.7 | 58 | 49.9 | 52.28 | 57.19 | 62.91 |
| EBIT 1 | 84 | 25.1 | 43.2 | 40.1 | 32 | 34.01 | 39.03 | 44.78 |
| Net income 1 | 26.9 | -183.8 | 5.4 | 10.6 | 2.1 | 2.169 | 11.39 | 16.62 |
| Net Debt 1 | 234.7 | -113.8 | 62.5 | 68.2 | 60.7 | 96 | 86.85 | 75.97 |
| Reference price 2 | 3.450 | 2.365 | 1.696 | 1.330 | 0.966 | 1.104 | 1.104 | 1.104 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 117.82x | 1.28x | 7.83x | 2.05% | 415M | |
| 14.76x | - | - | - | 13.49B | |
| 24.61x | 3.04x | 13.21x | 1.85% | 10.34B | |
| 288.05x | 58.61x | 196.48x | 0.13% | 7.5B | |
| 18.04x | 2.19x | 9.67x | -.--% | 6.75B | |
| 19.05x | 1.78x | 10.45x | 2.03% | 6.38B | |
| 164.81x | 28.37x | 95.48x | 0.13% | 5.78B | |
| 91.9x | 7.93x | 34.96x | 0.37% | 3.85B | |
| 33.63x | 3.95x | 17.54x | 1.01% | 3.62B | |
| Average | 85.85x | 13.39x | 48.20x | 0.95% | 6.46B | |
| Weighted average by Cap. | 74.58x | 15.83x | 55.91x | 0.89% |
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
- ESNT Stock
- Valuation Essentra plc
Select your edition
All financial news and data tailored to specific country editions
