Company Valuation: CML Microsystems plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 55.45 56.3 83.16 50.05 34.22 37.04 43.73
Change - 1.53% 47.72% -39.82% -31.63% 8.24% 18.08%
Enterprise Value (EV) 1 23.53 31.25 58.49 32.69 26.56 - 33.93
Change - 32.8% 87.14% -44.11% -18.76% - -
P/E 2.38x 46x 17.5x 24.1x - -676x -13.1x
PBR - - 1.64x 0.96x - - -
PEG - -0.5x 0x -0.4x - - -0x
Capitalization / Revenue 2.52x 3.32x 4.03x 2.19x 1.49x - 1.83x
EV / Revenue 1.07x 1.84x 2.83x 1.43x 1.16x - 1.42x
EV / EBITDA - 7.25x 9.91x 5.73x 5.09x - 8.48x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.04 0.05 0.11 0.11 0.11 - 0.11
Rate of return 1.19% 1.48% 2.1% 3.55% 5.12% - 4.19%
EPS 2 1.406 0.0735 0.2993 0.1286 - -0.0033 -0.2
Distribution rate 2.85% 68% 36.8% 85.5% - - -55%
Net sales 1 21.98 16.96 20.64 22.89 22.9 - 23.9
EBITDA 1 - 4.308 5.901 5.703 5.218 - 4
EBIT 0.61 1.885 3.184 2.219 - - -
Net income 23.56 1.238 4.81 2.06 - -0.054 -
Net Debt 1 -31.91 -25.04 -24.67 -17.36 -7.66 - -9.8
Reference price 2 3.350 3.380 5.250 3.100 2.150 2.230 2.625
Nbr of stocks (in thousands) 16,552 16,656 15,840 16,144 15,915 16,608 16,659
Announcement Date 15/06/21 05/07/22 27/06/23 02/07/24 24/06/25 17/06/26 -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 57.79M
20.56x11.5x17.13x0.39% 4,663B
23.73x11.18x15.24x1.05% 1,904B
40.24x16.61x24.45x0.72% 1,737B
15.62x9.55x11.51x0.05% 1,279B
8.52x4.97x6.07x0.21% 1,235B
97.09x16.94x63.52x-.--% 850B
-370.18x11.2x33.34x-.--% 645B
274.32x59x125.09x-.--% 357B
9.6x5.01x6.15x1.04% 311B
Average 13.28x 16.22x 33.61x 0.38% 1,298B
Weighted average by Cap. 14.34x 12.81x 22.78x 0.44%

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

  1. Stock Market
  2. Stocks
  3. CML Stock
  4. Valuation CML Microsystems plc