Valuation Dynamics plc

Stocks

Delayed London S.E. Other stock markets 05:23:16 09/07/26 pm AEST			5-day change	1st Jan Change
1,052.00 ^GBX	-0.19%		-2.95%	-18.45%

02/07	EXECUTIVE CHANGES: AB Dynamics appoints CFO; Physiomics names new COO	AN
01/07	AB Dynamics Appoints New Group CFO	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	407.2	285.1	403.6	472.9	328.5	241.9	-	-
Change	-	-29.99%	41.58%	17.15%	-30.53%	-26.35%	-	-
Enterprise Value (EV) ¹	384.9	255.9	371.6	444.3	287.1	198.7	186.6	172.5
Change	-	-33.51%	45.23%	19.54%	-35.37%	-30.81%	-6.09%	-7.56%
P/E	137x	-	37.1x	49.4x	27.7x	37.5x	17.5x	15.8x
PBR	3.88x	2.55x	3.23x	3.6x	2.37x	1.87x	1.68x	1.58x
PEG	-	-	-	-4.1x	1.2x	-0.8x	0x	1.4x
Capitalization / Revenue	6.23x	-	4.01x	4.25x	2.86x	2.08x	1.93x	1.78x
EV / Revenue	5.89x	-	3.69x	3.99x	2.5x	1.71x	1.48x	1.27x
EV / EBITDA	28.5x	-	18.1x	18.4x	10.3x	6.87x	5.92x	5.01x
EV / EBIT	35.6x	-	22.4x	21.9x	12.3x	8.24x	7.1x	6x
EV / FCF	36.9x	16.2x	22.6x	22.4x	11.3x	11.7x	9.65x	8.53x
FCF Yield	2.71%	6.18%	4.42%	4.47%	8.88%	8.57%	10.4%	11.7%
Dividend per Share ²	0.0484	0.053	0.0636	0.0763	0.0916	0.106	0.1141	0.1224
Rate of return	0.27%	0.42%	0.36%	0.37%	0.64%	1.01%	1.08%	1.16%
EPS ²	0.131	-	0.474	0.417	0.515	0.281	0.601	0.667
Distribution rate	36.9%	-	13.4%	18.3%	17.8%	37.7%	19%	18.4%
Net sales ¹	65.38	-	100.8	111.3	114.7	116.5	125.7	135.6
EBITDA ¹	13.5	-	20.52	24.2	27.8	28.9	31.52	34.42
EBIT ¹	10.82	-	16.6	20.3	23.3	24.11	26.29	28.76
Net income ¹	2.985	-	10.99	9.706	12	2.4	13.82	15.8
Net Debt ¹	-22.32	-29.2	-32	-28.6	-41.4	-43.28	-55.37	-69.47
Reference price ²	18.00	12.60	17.60	20.60	14.25	10.54	10.54	10.54
Nbr of stocks (in thousands)	22,622	22,626	22,934	22,954	23,054	22,954	-	-
Announcement Date	24/11/21	23/11/22	24/1/24	26/11/24	11/11/25	-	-	-

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.($)
DYNAMICS PLC	37.51x	1.71x	6.87x	1.01%	323M
NHK SPRING CO., LTD.	16.32x	-	-	1.84%	4.72B
AUMOVIO SE	14.25x	0.11x	1.17x	0.94%	4.12B
JTEKT CORPORATION	12.77x	0.37x	4.42x	3.32%	4.05B
BREMBO N.V.	15.13x	1.06x	6.37x	2.6%	3.78B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	13.96x	1.36x	9.45x	1.29%	3.36B
HANON SYSTEMS	15.67x	0.55x	5.48x	-.--%	2.43B
FORYOU CORPORATION	13.66x	0.81x	9.02x	2.47%	1.93B
CHENGDU HAONENG TECHNOLOGY CO., LTD.	18.56x	-	-	2.93%	1.2B
ZHEJIANG ASIA-PACIFIC MECHANICAL & ELECTRONIC CO.,LTD	10.43x	-	-	3.35%	1.04B
Average	16.82x	0.85x	6.11x	1.98%	2.69B
Weighted average by Cap.	14.89x	0.70x	5.57x	1.94%