|
Market Closed -
London S.E.
11:35:10 2026-11-13 EST
|
5-day change | 1st Jan Change | ||
| 118.00 GBX | +3.15% |
|
+8.26% | +86.41% |
| 10-22 | Synthomer is cash positive; Arbuthnot lifts outlook | AN |
| 10-22 | UK Stocks-Factors to watch on October 22 | RE |
Company Valuation: Synthomer plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,867 | 673.9 | 310.3 | 263.3 | 103.5 | 193.5 | - | - |
| Change | - | -63.91% | -53.96% | -15.13% | -60.71% | 86.95% | - | - |
| Enterprise Value (EV) 1 | 1,982 | 1,699 | 810 | 916.2 | 678.5 | 853.3 | 844.4 | 828.3 |
| Change | - | -14.27% | -52.32% | 13.12% | -25.95% | 25.77% | -1.05% | -1.91% |
| P/E | 5.34x | -20.6x | -2.42x | -3.63x | -0.66x | -4.08x | -5.67x | -7.42x |
| PBR | 1.83x | 0.66x | 0.27x | 0.24x | 0.12x | 0.23x | 0.24x | 0.25x |
| PEG | - | 0x | 0.1x | 0.1x | -0x | 0.1x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.8x | 0.26x | 0.15x | 0.13x | 0.06x | 0.1x | 0.1x | 0.1x |
| EV / Revenue | 0.85x | 0.66x | 0.4x | 0.46x | 0.39x | 0.46x | 0.45x | 0.43x |
| EV / EBITDA | 3.79x | 6.41x | 5.82x | 6.25x | 4.97x | 5.09x | 4.98x | 4.64x |
| EV / EBIT | 4.39x | 9.92x | 21.5x | 18.2x | 18x | 11.9x | 11.1x | 9.35x |
| EV / FCF | 9.11x | 24.5x | 12.3x | -7.38x | 17.9x | -18.4x | 31.3x | 24x |
| FCF Yield | 11% | 4.07% | 8.15% | -13.5% | 5.6% | -5.45% | 3.2% | 4.17% |
| Dividend per Share 2 | 6 | - | - | - | - | - | - | - |
| Rate of return | 7.51% | - | - | - | - | - | - | - |
| EPS 2 | 14.98 | -1.4 | -0.785 | -0.444 | -0.96 | -0.289 | -0.2082 | -0.159 |
| Distribution rate | 40.1% | - | - | - | - | - | - | - |
| Net sales 1 | 2,330 | 2,585 | 2,021 | 1,987 | 1,739 | 1,845 | 1,880 | 1,932 |
| EBITDA 1 | 522.2 | 265.1 | 139.1 | 146.6 | 136.5 | 167.5 | 169.7 | 178.3 |
| EBIT 1 | 450.9 | 171.2 | 37.7 | 50.4 | 37.6 | 71.79 | 76.05 | 88.61 |
| Net income 1 | 208.7 | -32.5 | -67 | -72.6 | -157 | -48.53 | -34.92 | -26.65 |
| Net Debt 1 | 114.2 | 1,025 | 499.7 | 652.9 | 575 | 659.9 | 650.9 | 634.8 |
| Reference price 2 | 79.920 | 28.840 | 1.897 | 1.610 | 0.633 | 1.180 | 1.180 | 1.180 |
| Nbr of stocks (in thousands) | 23,366 | 23,367 | 163,564 | 163,567 | 163,471 | 163,944 | - | - |
| Announcement Date | 3/3/22 | 3/28/23 | 3/12/24 | 3/11/25 | 4/30/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.08x | 0.46x | 5.09x | -.--% | 256M | |
| 40.92x | 5.5x | 22.37x | 0.94% | 86.74B | |
| 35.35x | 5.33x | 22.74x | 1.81% | 45.05B | |
| 26.1x | 3.05x | 15.89x | 1.98% | 36.74B | |
| 16.87x | 1.76x | 9.77x | 2.46% | 36.65B | |
| 37.53x | 6.99x | 18.47x | 1.59% | 31.56B | |
| 15.55x | 1.47x | 9.14x | 2.07% | 27.04B | |
| 39.45x | 9.56x | 29.33x | 2.32% | 23.62B | |
| 29.82x | 3.04x | 12.25x | 1.56% | 20.38B | |
| 7.38x | 2.05x | 4.16x | 3.9% | 15.31B | |
| Average | 24.49x | 3.92x | 14.92x | 1.86% | 32B | |
| Weighted average by Cap. | 30.85x | 4.56x | 17.76x | 1.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SYNT Stock
- Valuation Synthomer plc
Select your edition
All financial news and data tailored to specific country editions
