|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 95.70 GBX | +4.82% |
|
+7.41% | -0.93% |
| 06-24 | Essentra completes buy of mechanical components manufacturer | AN |
| 06-24 | Essentra Acquires Italian Mechanical Components Manufacturer Boteco | MT |
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 | 271.4 | - | - |
| Change | - | -31.4% | -31.42% | -21.91% | -27.87% | -1.32% | - | - |
| Enterprise Value (EV) 1 | 1,273 | 598.2 | 550.8 | 449.5 | 335.7 | 357.6 | 351.6 | 342 |
| Change | - | -52.99% | -7.92% | -18.39% | -25.31% | 6.52% | -1.68% | -2.73% |
| P/E | 38.8x | -3.79x | 94.2x | 35.9x | 138x | 68x | 20.8x | 16.5x |
| PBR | 1.7x | 0.88x | 1.79x | 1.42x | 1.05x | 1.03x | 1.01x | 0.98x |
| PEG | - | 0x | -1x | 0x | -1.7x | 1x | 0x | 0.6x |
| Capitalization / Revenue | 1.08x | 2.11x | 1.54x | 1.26x | 0.91x | 0.87x | 0.83x | 0.79x |
| EV / Revenue | 1.33x | 1.77x | 1.74x | 1.49x | 1.11x | 1.14x | 1.07x | 1x |
| EV / EBITDA | 9.42x | 5.01x | 8.78x | 7.75x | 6.73x | 6.9x | 6.23x | 5.6x |
| EV / EBIT | 15.1x | 23.8x | 12.8x | 11.2x | 10.5x | 10.5x | 9.2x | 8.05x |
| EV / FCF | 51.5x | 24.6x | 32.2x | 32.6x | 22.7x | 21.1x | 16.4x | 15.8x |
| FCF Yield | 1.94% | 4.06% | 3.1% | 3.07% | 4.41% | 4.74% | 6.09% | 6.31% |
| Dividend per Share 2 | 0.06 | 0.033 | 0.036 | 0.043 | 0.034 | 0.0215 | 0.0252 | 0.0291 |
| Rate of return | 1.74% | 1.4% | 2.12% | 3.23% | 3.52% | 2.24% | 2.64% | 3.04% |
| EPS 2 | 0.089 | -0.624 | 0.018 | 0.037 | 0.007 | 0.0141 | 0.046 | 0.0582 |
| Distribution rate | 67.4% | -5.29% | 200% | 116% | 486% | 152% | 54.8% | 50% |
| Net sales 1 | 959.7 | 337.9 | 316.3 | 302.4 | 302 | 312.7 | 328.1 | 343.7 |
| EBITDA 1 | 135.1 | 119.5 | 62.7 | 58 | 49.9 | 51.82 | 56.45 | 61.06 |
| EBIT 1 | 84 | 25.1 | 43.2 | 40.1 | 32 | 34.03 | 38.22 | 42.48 |
| Net income 1 | 26.9 | -183.8 | 5.4 | 10.6 | 2.1 | 5.294 | 13.29 | 16.39 |
| Net Debt 1 | 234.7 | -113.8 | 62.5 | 68.2 | 60.7 | 86.24 | 80.23 | 70.61 |
| Reference price 2 | 3.4500 | 2.3650 | 1.6960 | 1.3300 | 0.9660 | 0.9570 | 0.9570 | 0.9570 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 64.84x | 1.1x | 6.66x | 2.35% | 345M | |
| 15.29x | - | - | - | 13.96B | |
| 21.99x | 2.74x | 12.01x | 2.08% | 9.41B | |
| 293.93x | 62.99x | 211.35x | 0.12% | 8.34B | |
| 24.24x | 2.24x | 9.95x | -.--% | 6.86B | |
| 21.21x | 1.82x | 10.64x | 1.96% | 6.65B | |
| 88.93x | 28.97x | 73.18x | 0.25% | 6.12B | |
| 109.48x | 8.65x | 38.51x | 0.35% | 3.97B | |
| 38.28x | 4x | 18.57x | 0.89% | 3.49B | |
| 24.02x | - | - | - | 2.49B | |
| Average | 70.22x | 14.06x | 47.61x | 1% | 6.17B | |
| Weighted average by Cap. | 70.97x | 17.81x | 59.37x | 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
