Valuation Solid State plc

Stocks

Market Closed - London S.E. 11:35:17 2026-08-14 EDT			5-day change	1st Jan Change
182.50 ^GBX	+1.39%		-1.88%	+14.06%

07-01	Solid State plc, 2026 Earnings Call, Jun 30, 2026
06-30	Solid State plc Seeks Acquisitions	CI

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	103.5	-	-
Change	-	21.79%	24.74%	-37.79%	-14.82%	28.07%	-	-
Enterprise Value (EV) ¹	105.6	130.4	157.3	102.3	85.04	111.5	109.2	103.5
Change	-	23.46%	20.59%	-34.94%	-16.88%	31.15%	-2.06%	-5.22%
P/E	39.8x	16.7x	17.2x	186x	20.1x	19.2x	16.5x	11.5x
PBR	3.71x	2.11x	2.36x	0.3x	-	2.2x	2.12x	3.72x
PEG	-	0x	0.8x	-2x	0x	0.6x	1x	0.3x
Capitalization / Revenue	1.18x	0.97x	0.93x	0.76x	0.52x	0.66x	0.64x	0.6x
EV / Revenue	1.24x	1.03x	0.96x	0.82x	0.55x	0.71x	0.68x	0.6x
EV / EBITDA	11.5x	9.19x	7.63x	10.9x	6.11x	7.75x	7.12x	5.75x
EV / EBIT	14.3x	11.2x	9.23x	17x	8.85x	11.3x	10.3x	7.96x
EV / FCF	32.3x	-	16.7x	18.4x	10x	15.3x	15.2x	11.9x
FCF Yield	3.09%	-	5.99%	5.43%	9.98%	6.55%	6.59%	8.4%
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%	1.62%	1.79%	2.2%
EPS ²	0.059	0.129	0.156	0.009	0.071	0.095	0.1105	0.159
Distribution rate	66.1%	31%	27.6%	278%	38.7%	31.1%	29.5%	25.2%
Net sales ¹	85	126.5	163.3	125.1	154.1	156.8	161.5	173
EBITDA ¹	9.191	14.18	20.61	9.404	13.93	14.4	15.33	18
EBIT ¹	7.4	11.63	17.04	6.034	9.61	9.867	10.63	13
Net income ¹	2.523	6.69	8.872	0.512	4.088	4.3	4.9	-
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	1.825	1.825	1.825
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOLID STATE PLC	19.21x	0.71x	7.75x	1.62%	140M
AMPHENOL CORPORATION	32.95x	6.13x	18.33x	0.61%	206B
HON HAI PRECISION INDUSTRY CO., LTD.	13.91x	0.32x	7.05x	3.61%	114B
MURATA MANUFACTURING CO., LTD.	42.6x	6.9x	22.39x	0.85%	94.2B
EOPTOLINK TECHNOLOGY INC., LTD.	28.33x	11.37x	23.73x	0.41%	92.63B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	76.06x	7.99x	37.38x	0.19%	81.24B
COHERENT CORP.	80.14x	9.5x	40.3x	0.02%	63.81B
LUXSHARE PRECISION INDUSTRY CO., LTD.	20.32x	1.16x	12.78x	0.56%	64.54B
TE CONNECTIVITY PLC	19.7x	3.34x	12.69x	1.35%	62.6B
YAGEO CORPORATION	32.09x	7.35x	22.47x	1.3%	39.98B
Average	36.53x	5.48x	20.49x	1.05%	81.89B
Weighted average by Cap.	36.79x	5.90x	20.78x	1.03%