|
End-of-day quote
Berne S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 5.359 CHF | 0.00% |
|
+0.53% | - |
| 10-01 | Tungsten West names Katherine Callaghan as non-exec director | AN |
| 09-04 | Jobs Complicate the Fed's Call |  |
Company Valuation: Rotork plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,068 | 2,635 | 2,782 | 2,653 | 2,687 | 3,970 | - | - |
| Change | - | -14.13% | 5.58% | -4.64% | 1.29% | 47.76% | - | - |
| Enterprise Value (EV) 1 | 2,954 | 2,529 | 2,647 | 2,527 | 2,621 | 3,871 | 3,811 | 3,739 |
| Change | - | -14.4% | 4.69% | -4.53% | 3.73% | 47.65% | -1.54% | -1.88% |
| P/E | 38.8x | 28.4x | 24.5x | 25.9x | 23.8x | 31.8x | 27.5x | 24.9x |
| PBR | 5.81x | 4.48x | 4.49x | 4.46x | 4.7x | 6.5x | 5.9x | 5.23x |
| PEG | - | 1.6x | 1.1x | -3.11x | 1.8x | 2.7x | 1.8x | 2.4x |
| Capitalization / Revenue | 5.39x | 4.1x | 3.87x | 3.52x | 3.46x | 5.03x | 4.79x | 4.56x |
| EV / Revenue | 5.19x | 3.94x | 3.68x | 3.35x | 3.37x | 4.9x | 4.6x | 4.3x |
| EV / EBITDA | 20.3x | 15.8x | 14.7x | 12.9x | 12.5x | 18.2x | 17x | 15.8x |
| EV / EBIT | 23.1x | 17.7x | 16.1x | 14.2x | 13.7x | 19.9x | 18.4x | 17.1x |
| EV / FCF | 44x | 54.2x | 22.5x | 18.7x | 22.5x | 31.9x | 26.3x | 23.2x |
| FCF Yield | 2.27% | 1.84% | 4.44% | 5.33% | 4.44% | 3.13% | 3.8% | 4.31% |
| Dividend per Share 2 | 0.064 | 0.067 | 0.072 | 0.0775 | 0.083 | 0.0815 | 0.0909 | 0.0963 |
| Rate of return | 1.79% | 2.19% | 2.22% | 2.47% | 2.55% | 1.67% | 1.86% | 1.97% |
| EPS 2 | 0.092 | 0.108 | 0.132 | 0.121 | 0.137 | 0.1534 | 0.1775 | 0.1958 |
| Distribution rate | 69.6% | 62% | 54.5% | 64% | 60.6% | 53.1% | 51.2% | 49.2% |
| Net sales 1 | 569.2 | 641.8 | 719.2 | 754.4 | 777.3 | 789.2 | 828.3 | 870.2 |
| EBITDA 1 | 145.4 | 159.6 | 180.4 | 196.3 | 209.9 | 212.5 | 223.6 | 236.3 |
| EBIT 1 | 128.1 | 143.2 | 164.5 | 178.4 | 191.5 | 194.6 | 206.6 | 218.5 |
| Net income 1 | 80.24 | 93.2 | 113.1 | 103.6 | 115.4 | 125.6 | 142 | 156.3 |
| Net Debt 1 | -114.1 | -105.9 | -134.4 | -125.3 | -65.3 | -99.31 | -159.1 | -230.7 |
| Reference price 2 | 3.572 | 3.066 | 3.236 | 3.138 | 3.254 | 4.880 | 4.880 | 4.880 |
| Nbr of stocks (in thousands) | 858,950 | 859,293 | 859,583 | 845,287 | 825,648 | 813,491 | - | - |
| Announcement Date | 3/1/22 | 2/28/23 | 3/5/24 | 3/11/25 | 3/10/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.16x | 5.43x | 19.69x | 0.83% | 123B | |
| 34.94x | 5.49x | 20.8x | 1.54% | 97.45B | |
| 45.06x | 9.14x | 26.74x | -.--% | 65.48B | |
| 27.58x | 3.16x | 18.24x | 0.75% | 60.3B | |
| 40.2x | 6.25x | 27.6x | 1.93% | 58.24B | |
| 27.51x | 5.07x | 17.77x | 2.19% | 35.94B | |
| 20.6x | 1.76x | 12.69x | 2.28% | 29.97B | |
| 30.09x | 4.01x | 15.13x | 0.11% | 29.52B | |
| 21.04x | 3.65x | 11.66x | 1.45% | 29.28B | |
| Average | 30.91x | 4.88x | 18.93x | 1.23% | 58.76B | |
| Weighted average by Cap. | 32.70x | 5.32x | 20.25x | 1.14% |
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
- ROR Stock
- Stock
- Valuation Rotork plc
Select your edition
All financial news and data tailored to specific country editions
