Valuation Solid State plc Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:56:32 2026-10-02 EDT			5-day change	1st Jan Change
1.900 ^EUR	+0.53%		0.00%	+6.18%

10-02	STM leads MIB; Eurozone inflation accelerates	AN
07-01	Solid State plc, 2026 Earnings Call, Jun 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	100.4	122.3	152.6	94.91	80.84	94.17	-	-
Change	-	21.79%	24.74%	-37.79%	-14.82%	16.49%	-	-
Enterprise Value (EV) ¹	105.6	130.4	157.3	102.3	85.04	102.2	99.87	94.17
Change	-	23.46%	20.59%	-34.94%	-16.88%	20.15%	-2.25%	-5.71%
P/E	39.8x	16.7x	17.2x	186x	20.1x	17.3x	14.9x	10.4x
PBR	3.71x	2.11x	2.36x	0.3x	-	2x	1.93x	3.39x
PEG	-	0x	0.8x	-2x	0x	0.5x	0.9x	0.2x
Capitalization / Revenue	1.18x	0.97x	0.93x	0.76x	0.52x	0.6x	0.58x	0.55x
EV / Revenue	1.24x	1.03x	0.96x	0.82x	0.55x	0.65x	0.62x	0.55x
EV / EBITDA	11.5x	9.19x	7.63x	10.9x	6.11x	7.16x	6.5x	5.17x
EV / EBIT	14.3x	11.2x	9.23x	17x	8.85x	10.4x	9.33x	7.24x
EV / FCF	32.3x	-	16.7x	18.4x	10x	13.7x	13.1x	9.71x
FCF Yield	3.09%	-	5.99%	5.43%	9.98%	7.28%	7.64%	10.3%
Dividend per Share ²	0.039	0.04	0.043	0.025	0.0275	0.0295	0.0326	0.0401
Rate of return	1.66%	1.85%	1.6%	1.49%	1.93%	1.78%	1.96%	2.42%
EPS ²	0.059	0.129	0.156	0.009	0.071	0.0958	0.1111	0.1603
Distribution rate	66.1%	31%	27.6%	278%	38.7%	30.8%	29.3%	25%
Net sales ¹	85	126.5	163.3	125.1	154.1	156.8	161.5	172.6
EBITDA ¹	9.191	14.18	20.61	9.404	13.93	14.27	15.37	18.2
EBIT ¹	7.4	11.63	17.04	6.034	9.61	9.8	10.7	13
Net income ¹	2.523	6.69	8.872	0.512	4.088	5.45	6.3	9.1
Net Debt ¹	5.2	8.1	4.7	7.4	4.2	8	5.7	-
Reference price ²	2.350	2.160	2.690	1.675	1.425	1.660	1.660	1.660
Nbr of stocks (in thousands)	42,733	56,622	56,713	56,663	56,731	56,731	-	-
Announcement Date	7/27/22	7/4/23	7/8/24	7/8/25	6/29/26	-	-	-

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.($)
AMPHENOL CORPORATION	34.12x	6.35x	19.36x	0.66%	214B
CORNING INCORPORATED	61.15x	7.63x	26.14x	0.71%	141B
KEYENCE CORPORATION	34.41x	12.23x	22.34x	0.8%	123B
HON HAI PRECISION INDUSTRY CO., LTD.	13.47x	0.31x	6.78x	3.73%	111B
MURATA MANUFACTURING CO., LTD.	41.96x	6.89x	22.53x	0.83%	97.72B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	75.33x	8.08x	37.26x	0.19%	86.45B
EOPTOLINK TECHNOLOGY INC., LTD.	25.33x	9.09x	18.46x	0.5%	80.89B
COHERENT CORP.	45.53x	6.37x	24x	0.01%	66B
TE CONNECTIVITY PLC	20.27x	3.41x	13.04x	1.32%	63.8B
Average	39.06x	6.70x	21.10x	0.97%	109.41B
Weighted average by Cap.	39.26x	6.83x	21.01x	0.99%