Company Valuation: Avingtrans plc

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 105.7 142.7 130.5 125.8 133.9 284.5 - -
Change - 35.05% -8.58% -3.62% 6.49% 112.42% - -
Enterprise Value (EV) 1 85.41 129.4 121.4 137.6 150.9 241.3 294.2 293.7
Change - 51.51% -6.22% 13.4% 9.62% 59.93% -1.31% -0.2%
P/E 4.01x 24.6x 26.8x 35.3x - 35.6x - -
PBR 1.1x 1.39x 1.28x 1.16x 1.22x 1.81x 1.81x 1.66x
PEG - -0.3x -1.6x -1.2x - - - -
Capitalization / Revenue 1.07x 1.42x 1.12x 0.92x 0.86x 1.38x 1.51x 1.29x
EV / Revenue 0.87x 1.29x 1.04x 1.01x 0.96x 1.48x 1.56x 1.34x
EV / EBITDA 6.83x 10.2x 8.83x 9.81x 9.04x 11.7x 12x 9.43x
EV / EBIT 10.4x 15.1x 12.8x 16.8x 15.5x 18x 18.2x 13.6x
EV / FCF 20.2x 59.4x 139x -12.4x -53.8x 336x -27.7x 61.2x
FCF Yield 4.95% 1.68% 0.72% -8.04% -1.86% 0.3% -3.61% 1.63%
Dividend per Share 2 0.04 0.042 0.045 0.047 0.049 0.051 0.0535 0.0565
Rate of return 1.19% 0.93% 1.1% 1.22% 1.2% 0.75% 0.69% 0.73%
EPS 2 0.836 0.183 0.153 0.109 - 0.191 - -
Distribution rate 4.78% 23% 29.4% 43.1% - 26.7% - -
Net sales 1 98.52 100.4 116.4 136.6 156.4 163.3 188.2 219.8
EBITDA 1 12.5 12.74 13.75 14.02 16.68 20.66 24.62 31.13
EBIT 1 8.188 8.558 9.452 8.167 9.703 13.39 16.14 21.63
Net income 1 27.37 6.478 5.194 3.662 - 6.752 11.9 15.5
Net Debt 1 -20.28 -13.33 -9.14 11.84 16.92 15.5 9.752 9.158
Reference price 2 3.350 4.500 4.100 3.850 4.100 7.700 7.700 7.700
Nbr of stocks (in thousands) 31,548 31,718 31,827 32,667 32,667 36,947 - -
Announcement Date 29/09/21 28/09/22 27/09/23 25/09/24 24/09/25 30/09/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.83x14.43x0.66% 381M
28.44x5.1x18.59x0.92% 111B
29.39x4.61x17.46x1.83% 83.61B
29.04x3.32x19.16x0.72% 63.58B
40.86x6.38x28.14x1.87% 59.56B
36.88x7.46x21.85x-.--% 53.59B
24x4.53x15.6x2.64% 33.25B
20.68x1.77x12.74x2.27% 30.08B
29.33x3.89x14.65x0.12% 28.51B
21.88x3.18x13.69x1.07% 26.5B
Average 28.94x 4.21x 17.63x 1.21% 49.01B
Weighted average by Cap. 30.03x 4.78x 18.93x 1.22%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Avingtrans plc

Historical PBR trend

Valuation ratios - PBR - Avingtrans plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Avingtrans plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Avingtrans plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - Avingtrans plc
  1. Stock Market
  2. Stocks
  3. AVG Stock
  4. Valuation Avingtrans plc