Valuation discoverIE Group plc

Stocks

Market Closed - London S.E. Other stock markets 19:35:30 15/07/2026 +04			5-day change	1st Jan Change
666.00 ^GBX	+0.45%		+4.88%	+11.00%

06-05	FTSE 100 edges up while US jobs data lifts dollar	AN
06-05	RBC Capital Downgrades DiscoverIE Group to Sector Perform	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	746.8	742.3	724.9	522.5	517.1	640.2	-	-
Change	-	-0.6%	-2.34%	-27.92%	-1.04%	23.8%	-	-
Enterprise Value (EV) ¹	777	785	828.9	616.8	597.6	762.9	739.9	712.7
Change	-	1.03%	5.6%	-25.58%	-3.11%	27.66%	-3.02%	-3.67%
P/E	30x	35.5x	47.9x	21.8x	18.3x	22.5x	20.8x	19.6x
PBR	2.6x	2.45x	2.47x	1.74x	1.61x	1.85x	1.78x	1.63x
PEG	-	-2x	-1.8x	0.4x	1x	64.85x	2.64x	3.25x
Capitalization / Revenue	1.97x	1.65x	1.66x	1.24x	1.17x	1.34x	1.3x	1.26x
EV / Revenue	2.05x	1.75x	1.9x	1.46x	1.35x	1.6x	1.5x	1.4x
EV / EBITDA	14.4x	11.8x	11.3x	8.16x	8.84x	9.3x	8.65x	8.14x
EV / EBIT	18.8x	15.2x	14.5x	10.2x	9.8x	11.1x	10.2x	9.45x
EV / FCF	31.5x	16.9x	13.6x	15.3x	15.4x	20.4x	17.2x	14.1x
FCF Yield	3.18%	5.92%	7.37%	6.53%	6.48%	4.9%	5.83%	7.07%
Dividend per Share ²	0.108	0.1145	0.12	0.125	0.13	0.1366	0.1441	0.1539
Rate of return	1.37%	1.49%	1.59%	2.3%	2.42%	2.06%	2.17%	2.32%
EPS ²	0.263	0.217	0.158	0.25	0.294	0.295	0.3183	0.3375
Distribution rate	41.1%	52.8%	75.9%	50%	44.2%	46.3%	45.3%	45.6%
Net sales ¹	379.2	448.9	437	422.9	443.3	476.4	493.2	509.8
EBITDA ¹	53.9	66.4	73.1	75.6	67.6	82.06	85.56	87.61
EBIT ¹	41.4	51.8	57.2	60.5	61	68.88	72.34	75.44
Net income ¹	25.2	21.3	15.5	24.6	29	29.03	31.64	33.59
Net Debt ¹	30.2	42.7	104	94.3	80.5	122.7	99.69	72.54
Reference price ²	7.880	7.710	7.570	5.440	5.380	6.630	6.630	6.630
Nbr of stocks (in thousands)	94,767	96,275	95,760	96,056	96,121	96,127	-	-
Announcement Date	14/06/22	07/06/23	05/06/24	04/06/25	03/06/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DISCOVERIE GROUP PLC	22.47x	1.6x	9.26x	2.06%	854M
AMPHENOL CORPORATION	34.1x	6.13x	18.99x	0.64%	195B
EOPTOLINK TECHNOLOGY INC., LTD.	35.31x	14.06x	29.6x	0.33%	117B
HON HAI PRECISION INDUSTRY CO., LTD.	13.52x	0.29x	6.61x	3.78%	103B
MURATA MANUFACTURING CO., LTD.	49.63x	7.89x	25.75x	0.76%	102B
LUXSHARE PRECISION INDUSTRY CO., LTD.	21.6x	1.24x	13.85x	0.52%	69.94B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	69.22x	6.73x	32.69x	0.24%	62.4B
COHERENT CORP.	76.64x	9.08x	38.54x	0.01%	60.8B
TE CONNECTIVITY PLC	18.74x	3.2x	12.08x	1.47%	58.67B
YAGEO CORPORATION	41.82x	9.24x	28.25x	0.93%	49.78B
Average	38.31x	5.95x	21.56x	1.07%	81.94B
Weighted average by Cap.	37.75x	6.57x	21.91x	1%