Valuation Stelrad Group PLC

Stocks

Market Closed - London S.E. 11:35:23 2026-10-23 EDT			5-day change	1st Jan Change
148.00 ^GBX	+2.07%		+2.07%	+5.34%

10-05	Jardine Matheson's Lincoln Pan buys 3,700 shares	AN
09-21	Centrica CEO and CFO buy shares, as does Entain CFO	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	275.1	159.2	166.2	172.6	178.9	188.5	-	-
Change	-	-42.13%	4.4%	3.83%	3.69%	5.34%	-	-
Enterprise Value (EV) ¹	324.2	236.6	235.4	239.5	237.7	239.6	230.4	219.7
Change	-	-27.02%	-0.48%	1.71%	-0.76%	0.81%	-3.81%	-4.64%
P/E	18.8x	37x	10.8x	10.5x	213x	10.5x	9.48x	8.8x
PBR	10.2x	3.09x	3.01x	3x	3.35x	3.08x	2.75x	2.45x
PEG	-	-0.5x	0x	1.67x	-2.2x	0x	0.9x	1.14x
Capitalization / Revenue	1.01x	0.51x	0.54x	0.59x	0.64x	0.73x	0.7x	0.67x
EV / Revenue	1.19x	0.76x	0.76x	0.82x	0.85x	0.92x	0.85x	0.78x
EV / EBITDA	7.98x	5.61x	5.71x	5.51x	5.39x	5.25x	4.79x	4.38x
EV / EBIT	9.77x	6.96x	8.04x	7.6x	7.32x	7.07x	6.38x	5.72x
EV / FCF	25.3x	14x	8.72x	12.2x	8.22x	13.8x	11.3x	9.85x
FCF Yield	3.95%	7.15%	11.5%	8.16%	12.2%	7.24%	8.82%	10.2%
Dividend per Share ²	0.0096	0.0764	0.0764	0.0779	0.0809	0.0838	0.087	0.0904
Rate of return	0.44%	6.11%	5.85%	5.75%	5.76%	5.66%	5.88%	6.11%
EPS ²	0.1151	0.0338	0.1211	0.1287	0.0066	0.1413	0.1561	0.1682
Distribution rate	8.34%	226%	63.1%	60.5%	1,226%	59.3%	55.7%	53.8%
Net sales ¹	272.3	312.1	308.2	290.6	279.6	259.8	270.4	281.2
EBITDA ¹	40.6	42.2	41.2	43.5	44.12	45.61	48.07	50.18
EBIT ¹	33.17	34	29.3	31.5	32.47	33.9	36.12	38.38
Net income ¹	14.66	4.309	15.42	16.52	0.844	17.83	19.73	21.4
Net Debt ¹	49.1	77.39	69.25	66.91	58.73	51.1	41.96	31.26
Reference price ²	2.160	1.250	1.305	1.355	1.405	1.480	1.480	1.480
Nbr of stocks (in thousands)	127,353	127,353	127,353	127,353	127,353	127,353	-	-
Announcement Date	3/14/22	3/13/23	3/8/24	3/7/25	3/13/26	-	-	-

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.($)
STELRAD GROUP PLC	10.48x	0.92x	5.25x	5.66%	252M
SIEMENS AG	23.61x	2.83x	15.44x	2.17%	221B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.26x	1.33x	6.25x	4.08%	166B
SCHNEIDER ELECTRIC SE	23.89x	3.15x	14.43x	2.01%	146B
EATON CORPORATION PLC	32.53x	4.87x	20.44x	1.21%	142B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.47x	4.23x	20.73x	0.92%	97.89B
EMERSON ELECTRIC CO.	32.96x	5.32x	18.52x	1.37%	90.13B
JOHNSON CONTROLS INTERNATIONAL PLC	30.2x	3.76x	20.19x	1.13%	87.2B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.44B
Average	31.80x	4.19x	20.37x	2.02%	116.12B
Weighted average by Cap.	30.92x	4.09x	19.74x	1.83%