Valuation Science Group plc

Stocks

Delayed London S.E. Other stock markets 04:01:17 2026-06-12 EDT			5-day change	1st Jan Change
580.50 ^GBX	-0.77%		-0.77%	+6.03%

05-20	Science Group backs 2026 outlook amid defence sector delays	AN
05-20	Science Group plc announces an Equity Buyback for 4,121,410 shares, representing 10% of its issued share capital, under the authorization approved on May 20, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	207.6	179.3	178.2	202.7	236.2	239.6	-	-
Change	-	-13.59%	-0.64%	13.73%	16.55%	1.44%	-	-
Enterprise Value (EV) ¹	188.6	149.8	160.2	175.9	236.2	175.7	161.9	149.6
Change	-	-20.54%	6.92%	9.78%	34.3%	-25.62%	-7.85%	-7.63%
P/E Ratio	-	17.5x	32.4x	17.4x	-	16.8x	15.4x	18.5x
PBR	-	-	-	-	-	2.43x	2.1x	-
PEG	-	-	-0.7x	0x	-	-	1.65x	-1.1x
Capitalization / Revenue	2.56x	2.08x	1.57x	1.83x	2.12x	2.34x	2.28x	2.25x
EV / Revenue	2.32x	1.74x	1.41x	1.59x	2.12x	1.71x	1.54x	1.41x
EV / EBITDA	10.6x	7.85x	7.19x	7.67x	9.66x	7.01x	6.28x	5.77x
EV / EBIT	11.6x	8.51x	7.8x	8.16x	10.2x	7.44x	6.69x	6.1x
EV / FCF	14x	8.2x	15.7x	8.05x	-	9.34x	8.24x	7.48x
FCF Yield	7.14%	12.2%	6.38%	12.4%	-	10.7%	12.1%	13.4%
Dividend per Share ²	0.05	0.05	0.08	0.08	0.1	0.1117	0.1183	0.145
Rate of return	1.1%	1.27%	2.04%	1.77%	1.83%	1.91%	2.02%	2.48%
EPS ²	-	0.226	0.121	0.26	-	0.3485	0.381	0.316
Distribution rate	-	22.1%	66.1%	30.8%	-	32%	31.1%	45.9%
Net sales ¹	81.22	86.3	113.3	110.7	111.7	102.5	105.2	106.3
EBITDA ¹	17.71	19.08	22.28	22.93	24.45	25.05	25.8	25.9
EBIT ¹	16.26	17.6	20.54	21.54	23.06	23.6	24.21	24.5
Net income ¹	-	10.56	5.524	12.02	-	13	13.2	13.5
Net Debt ¹	-18.99	-29.51	-17.99	-26.78	-	-63.92	-77.7	-90.05
Reference price ²	4.550	3.950	3.920	4.530	5.475	5.850	5.850	5.850
Nbr of stocks (in thousands)	45,616	45,402	45,459	44,738	43,144	40,958	-	-
Announcement Date	3/16/22	3/21/23	3/21/24	3/24/25	3/17/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCIENCE GROUP PLC	-	1.71x	7.01x	1.91%	320M
BAYCURRENT, INC.	18.47x	4.26x	11.73x	2.24%	5.41B
FTI CONSULTING, INC.	17.11x	1.3x	12.02x	-	4.6B
HACKSAW AB	10.42x	7.08x	8.56x	6.88%	2.34B
ICF INTERNATIONAL, INC.	12.16x	-	-	-	1.31B
NIHON M&A CENTER HOLDINGS INC.	17.18x	3.51x	9.4x	4.51%	1.27B
Average	15.07x	3.57x	9.75x	3.88%	2.54B
Weighted average by Cap.	16.13x	3.63x	10.97x	3.7%