|
Market Closed -
London S.E.
11:35:14 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 452.60 GBX | -4.72% |
|
-6.68% | -23.08% |
| 12:09pm | FTSE 100 slips as oil price hits five-month high | AN |
| 10-16 | UK stocks set for weekly gains as investors seek shelter in defensive sectors | RE |
Company Valuation: Melrose Industries PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,992 | 5,453 | 7,562 | 7,124 | 7,402 | 5,640 | - | - |
| Change | - | -22% | 38.67% | -5.78% | 3.9% | -23.81% | - | - |
| Enterprise Value (EV) 1 | 8,260 | 6,592 | 8,134 | 8,445 | 8,809 | 7,340 | 7,264 | 7,066 |
| Change | - | -20.19% | 23.39% | 3.83% | 4.31% | -16.68% | -1.05% | -2.72% |
| P/E | 9.03x | -18.4x | -7.52x | -150x | 20.3x | 38.6x | 17.8x | 12.5x |
| PBR | 0.93x | 2.29x | 2.23x | 2.58x | 2.66x | 2.07x | 1.96x | 1.82x |
| PEG | - | 0x | -0x | 1.6x | -0x | -0.7x | 0x | 0.3x |
| Capitalization / Revenue | 1.02x | 0.72x | 2.26x | 2.05x | 2.06x | 1.47x | 1.34x | 1.24x |
| EV / Revenue | 1.2x | 0.87x | 2.43x | 2.44x | 2.45x | 1.91x | 1.73x | 1.56x |
| EV / EBITDA | 10.3x | 7.44x | 15.3x | 12.4x | 11.2x | 8.63x | 7.17x | 6.14x |
| EV / EBIT | 22x | 13.7x | 20.9x | 15.6x | 13.6x | 10.4x | 8.48x | 7.17x |
| EV / FCF | 192x | -98.4x | -123x | -34.6x | 74x | 70.5x | 30x | 17.4x |
| FCF Yield | 0.52% | -1.02% | -0.81% | -2.89% | 1.35% | 1.42% | 3.33% | 5.75% |
| Dividend per Share 2 | 0.0525 | 0.0698 | 0.05 | 0.06 | 0.072 | 0.0822 | 0.1012 | 0.118 |
| Rate of return | 1.09% | 1.73% | 0.88% | 1.08% | 1.22% | 1.73% | 2.13% | 2.48% |
| EPS 2 | 0.531 | -0.219 | -0.755 | -0.037 | 0.29 | 0.1232 | 0.2671 | 0.3801 |
| Distribution rate | 9.89% | -31.8% | -6.62% | -162% | 24.8% | 66.7% | 37.9% | 31.1% |
| Net sales 1 | 6,883 | 7,537 | 3,350 | 3,468 | 3,589 | 3,849 | 4,206 | 4,535 |
| EBITDA 1 | 800 | 886 | 532 | 682 | 785 | 850.4 | 1,013 | 1,151 |
| EBIT 1 | 375 | 480 | 390 | 540 | 647 | 707 | 856.4 | 985.3 |
| Net income 1 | 833 | -308 | -1,019 | -49 | 370 | 158.8 | 343.2 | 468.6 |
| Net Debt 1 | 1,268 | 1,139 | 572 | 1,321 | 1,407 | 1,700 | 1,624 | 1,426 |
| Reference price 2 | 4.797 | 4.035 | 5.674 | 5.538 | 5.884 | 4.750 | 4.750 | 4.750 |
| Nbr of stocks (in thousands) | 1,457,476 | 1,351,475 | 1,332,715 | 1,286,457 | 1,258,062 | 1,246,122 | - | - |
| Announcement Date | 3/3/22 | 3/2/23 | 3/7/24 | 3/6/25 | 2/27/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.56x | 1.98x | 8.96x | 1.73% | 7.91B | |
| 33.68x | 6.16x | 25.33x | 0.62% | 303B | |
| 30.72x | 2.97x | 17.17x | 1.47% | 263B | |
| 26.25x | 1.75x | 12.96x | 1.74% | 173B | |
| -509.48x | 1.76x | 40.22x | -.--% | 148B | |
| 29.4x | 4.28x | 17.87x | 1.16% | 139B | |
| 30.26x | 3.31x | 14.98x | 1.37% | 140B | |
| 19.32x | 1.81x | 13.02x | 2.38% | 136B | |
| 20.64x | 1.75x | 14.3x | 1.81% | 94.77B | |
| 35.08x | 7.96x | 24.69x | 0.27% | 77.08B | |
| Average | -24.56x | 3.37x | 18.95x | 1.26% | 148.23B | |
| Weighted average by Cap. | -24.81x | 3.58x | 20.30x | 1.19% |
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
- MRO Stock
- Valuation Melrose Industries PLC
Select your edition
All financial news and data tailored to specific country editions
