Valuation Solid State plc

Stocks

Market Closed - London S.E. 01:27:46 25/09/26 am AEST			5-day change	1st Jan Change
166.83 ^GBX	-0.10%		-3.29%	+4.27%

02/07	Solid State plc, 2026 Earnings Call, Jun 30, 2026
30/06	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	94.74	-	-
Change	-	21.79%	24.74%	-37.79%	-14.82%	17.19%	-	-
Enterprise Value (EV) ¹	105.6	130.4	157.3	102.3	85.04	102.7	100.4	94.74
Change	-	23.46%	20.59%	-34.94%	-16.88%	20.81%	-2.24%	-5.67%
P/E	39.8x	16.7x	17.2x	186x	20.1x	17.4x	15x	10.4x
PBR	3.71x	2.11x	2.36x	0.3x	-	2.01x	1.94x	3.41x
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	0.59x	0.55x
EV / Revenue	1.24x	1.03x	0.96x	0.82x	0.55x	0.66x	0.62x	0.55x
EV / EBITDA	11.5x	9.19x	7.63x	10.9x	6.11x	7.2x	6.54x	5.21x
EV / EBIT	14.3x	11.2x	9.23x	17x	8.85x	10.5x	9.39x	7.29x
EV / FCF	32.3x	-	16.7x	18.4x	10x	13.8x	13.2x	9.77x
FCF Yield	3.09%	-	5.99%	5.43%	9.98%	7.24%	7.6%	10.2%
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%	1.77%	1.95%	2.4%
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	1.670	1.670	1.670
Nbr of stocks (in thousands)	42,733	56,622	56,713	56,663	56,731	56,731	-	-
Announcement Date	27/7/22	4/7/23	8/7/24	8/7/25	29/6/26	-	-	-

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.($)
SOLID STATE PLC	17.43x	0.66x	7.2x	1.77%	126M
AMPHENOL CORPORATION	32.25x	6.02x	18.35x	0.7%	203B
HON HAI PRECISION INDUSTRY CO., LTD.	13.74x	0.31x	6.93x	3.66%	113B
EOPTOLINK TECHNOLOGY INC., LTD.	29.38x	10.58x	21.49x	0.43%	93.74B
MURATA MANUFACTURING CO., LTD.	38.69x	6.28x	20.51x	0.9%	89.24B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	72.32x	7.72x	35.86x	0.19%	81.29B
LUXSHARE PRECISION INDUSTRY CO., LTD.	19.4x	1.15x	12.89x	0.66%	65.53B
TE CONNECTIVITY PLC	19.72x	3.32x	12.71x	1.36%	62.07B
COHERENT CORP.	40.6x	5.7x	21.47x	0.01%	58.87B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	65.56x	30.07x	68.2x	0.39%	44.76B
Average	34.91x	7.18x	22.56x	1.01%	81.13B
Weighted average by Cap.	34.51x	6.65x	21.22x	1.03%