|
Delayed
London S.E.
11:35:20 2026-10-20 EDT
|
5-day change | 1st Jan Change | ||
| 1,445.00 GBX | -2.36% |
|
-6.17% | -0.34% |
| 10-02 | EARNINGS AND TRADING: Landsec raises GBP500 million; Unite sells site | AN |
| 10-01 | MS International Unit Wins Order from US Navy | MT |
Company Valuation: MS INTERNATIONAL plc
Data adjusted to current consolidation scope
| Fiscal Period: April | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 25.52 | 47.37 | 82.62 | 147 | 161.6 | 275.2 |
| Change | - | 85.63% | 74.41% | 77.94% | 9.95% | 70.26% |
| Enterprise Value (EV) 1 | 8.675 | 30.79 | 71.49 | 112.3 | 138.3 | 231 |
| Change | - | 254.94% | 132.19% | 57.09% | 23.15% | 67.05% |
| P/E | 22.9x | 10x | 21.1x | 13.5x | 11.6x | 25.5x |
| PBR | 0.82x | 1.23x | 2.01x | 2.91x | 2.66x | 4.03x |
| PEG | - | 0x | -1.2x | 0x | 0.4x | -1x |
| Capitalization / Revenue | 0.41x | 0.64x | 0.98x | 1.34x | 1.38x | 2.39x |
| EV / Revenue | 0.14x | 0.41x | 0.85x | 1.02x | 1.18x | 2.01x |
| EV / EBITDA | 2.67x | 4.76x | 10.2x | 7.4x | 6.59x | 13.5x |
| EV / EBIT | 5.24x | 6.31x | 14x | 8.4x | 7.36x | 15.6x |
| EV / FCF | 3.89x | 21.6x | -15.3x | 7.55x | -26.9x | 7.93x |
| FCF Yield | 25.7% | 4.63% | -6.53% | 13.3% | -3.72% | 12.6% |
| Dividend per Share 2 | 0.0825 | 0.0925 | 0.15 | 0.195 | 0.23 | 0.26 |
| Rate of return | 5.16% | 3.11% | 2.94% | 2.14% | 2.29% | 1.55% |
| EPS 2 | 0.07 | 0.296 | 0.242 | 0.675 | 0.87 | 0.657 |
| Distribution rate | 118% | 31.3% | 62% | 28.9% | 26.4% | 39.6% |
| Net sales 1 | 61.54 | 74.52 | 83.96 | 109.6 | 117.5 | 115 |
| EBITDA 1 | 3.244 | 6.468 | 7.003 | 15.18 | 21 | 17.17 |
| EBIT 1 | 1.657 | 4.876 | 5.114 | 13.36 | 18.8 | 14.82 |
| Net income 1 | 1.177 | 4.932 | 4.115 | 11.5 | 14.53 | 11.02 |
| Net Debt 1 | -16.84 | -16.58 | -11.13 | -34.7 | -23.33 | -44.17 |
| Reference price 2 | 1.60 | 2.97 | 5.10 | 9.10 | 10.05 | 16.75 |
| Nbr of stocks (in thousands) | 15,950 | 15,950 | 16,200 | 16,155 | 16,083 | 16,430 |
| Announcement Date | 7/13/21 | 7/15/22 | 7/18/23 | 7/2/24 | 7/24/25 | 8/15/26 |
1GBP in Million2GBP
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 318M | |
| 27.1x | 4.63x | 20.69x | 0.85% | 333B | |
| 34.91x | 5.44x | 29.66x | 1.04% | 170B | |
| 15.44x | 1.18x | 7.62x | 4.77% | 65.84B | |
| 18.49x | 1.72x | 13.93x | 2.95% | 57.94B | |
| 30.33x | 4.26x | 18.03x | 0.43% | 47.87B | |
| 15.73x | 1.6x | 9.16x | 2.75% | 39.65B | |
| 11.16x | 1.05x | 10.49x | 4.68% | 34.88B | |
| 30.9x | 4.49x | 17.93x | 1.62% | 29.59B | |
| 12.35x | 0.41x | 4.17x | 3.98% | 26.05B | |
| Average | 21.82x | 2.75x | 14.63x | 2.56% | 80.6B | |
| Weighted average by Cap. | 25.78x | 3.84x | 19.23x | 1.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MSI Stock
- Valuation MS INTERNATIONAL plc
Select your edition
All financial news and data tailored to specific country editions
