Company Valuation: SDI Group plc

Data adjusted to current consolidation scope
Fiscal Period: April 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 147.6 179.9 56.71 56.46 78.94 93.59 - -
Change - 21.87% -68.47% -0.44% 39.81% 18.57% - -
Enterprise Value (EV) 1 146.5 193.2 69.91 70.26 102.9 111.2 103.5 96.09
Change - 31.86% -63.81% 0.5% 46.51% 8% -6.93% -7.13%
P/E 20.9x 47.3x 13.5x 14.2x 16.4x 18.6x 15.7x -
PBR 4.28x 4.47x 1.26x 1.15x 1.47x 1.58x 1.44x -
PEG - -1x 1.57x -2.49x 0.8x 3.83x 0.9x -
Capitalization / Revenue 2.97x 2.66x 0.86x 0.85x 1.06x 1.13x 1.09x 1.06x
EV / Revenue 2.95x 2.86x 1.06x 1.06x 1.38x 1.34x 1.21x 1.09x
EV / EBITDA 10.7x 12.7x 4.62x 5.66x 7.31x 6.88x 6.19x 5.62x
EV / EBIT 12.1x 15.1x 7.3x 7.06x 8.9x 8.5x 7.66x 6.91x
EV / FCF 13x 30.5x 16.7x 9.24x 25.1x 14.9x 11.9x 12.8x
FCF Yield 7.69% 3.28% 6% 10.8% 3.99% 6.7% 8.43% 7.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0712 0.0372 0.0404 0.0381 0.0459 0.0481 0.057 -
Distribution rate - - - - - - - -
Net sales 1 49.66 67.58 65.85 66.18 74.49 82.82 85.68 88.1
EBITDA 1 13.73 15.27 15.12 12.4 14.09 16.15 16.72 17.1
EBIT 1 12.07 12.81 9.578 9.957 11.56 13.08 13.5 13.9
Net income 1 - 3.871 - 4.038 4.916 5.1 6.2 6.5
Net Debt 1 -1.1 13.3 13.2 13.8 24 17.58 9.875 2.5
Reference price 2 1.4900 1.7600 0.5450 0.5400 0.7550 0.8950 0.8950 0.8950
Nbr of stocks (in thousands) 99,058 102,200 104,050 104,551 104,551 104,573 - -
Announcement Date 7/21/22 8/8/23 7/30/24 7/29/25 8/28/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.6x1.34x6.88x - 125M
37.46x4.69x25.86x0.34% 12.32B
33.76x8.49x25.34x1.3% 4.27B
28.72x2.65x21.43x1.19% 1.2B
42.77x - - - 1.05B
-11.96x - - - 335M
Average 24.89x 4.29x 19.88x 0.94% 3.22B
Weighted average by Cap. 35.41x 5.44x 25.30x 0.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SDI Stock
  4. Valuation SDI Group plc
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!