Valuation Dynamics plc

Stocks

Market Closed - London S.E. 19:35:01 14/09/2026 +04			5-day change	1st Jan Change
824.00 ^GBX	-1.20%		+0.12%	-36.12%

09-02	AB Dynamics plc Announces Appointment of Edward James Haycock as Director, Effective September 1, 2026	CI
09-02	AB Dynamics plc Announces Termination of Richard Hickinbotham as Director, Effective August 31, 2026	CI

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	189.1	-	-
Change	-	-29.99%	41.58%	17.15%	-30.53%	-42.43%	-	-
Enterprise Value (EV) ¹	384.9	255.9	371.6	444.3	287.1	154.2	148	138.8
Change	-	-33.51%	45.23%	19.54%	-35.37%	-46.3%	-4.01%	-6.18%
P/E	137x	-	37.1x	49.4x	27.7x	-40.7x	21.2x	18.5x
PBR	3.88x	2.55x	3.23x	3.6x	2.37x	1.54x	1.53x	1.49x
PEG	-	-	-	-4.1x	1.2x	0x	-0x	1.2x
Capitalization / Revenue	6.23x	-	4.01x	4.25x	2.86x	2.07x	1.91x	1.79x
EV / Revenue	5.89x	-	3.69x	3.99x	2.5x	1.69x	1.5x	1.32x
EV / EBITDA	28.5x	-	18.1x	18.4x	10.3x	6.78x	5.99x	5.16x
EV / EBIT	35.6x	-	22.4x	21.9x	12.3x	8.45x	7.5x	6.46x
EV / FCF	36.9x	16.2x	22.6x	22.4x	11.3x	22.7x	9.33x	8.72x
FCF Yield	2.71%	6.18%	4.42%	4.47%	8.88%	4.41%	10.7%	11.5%
Dividend per Share ²	0.0484	0.053	0.0636	0.0763	0.0916	0.0997	0.1078	0.1165
Rate of return	0.27%	0.42%	0.36%	0.37%	0.64%	1.21%	1.31%	1.41%
EPS ²	0.131	-	0.474	0.417	0.515	-0.2025	0.3882	0.4462
Distribution rate	36.9%	-	13.4%	18.3%	17.8%	-49.2%	27.8%	26.1%
Net sales ¹	65.38	-	100.8	111.3	114.7	91.22	98.85	105.5
EBITDA ¹	13.5	-	20.52	24.2	27.8	22.73	24.7	26.92
EBIT ¹	10.82	-	16.6	20.3	23.3	18.24	19.74	21.48
Net income ¹	2.985	-	10.99	9.706	12	-4.675	9.225	10.62
Net Debt ¹	-22.32	-29.2	-32	-28.6	-41.4	-34.97	-41.15	-50.3
Reference price ²	18.000	12.600	17.600	20.600	14.250	8.240	8.240	8.240
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	24/01/24	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DYNAMICS PLC	-41.19x	1.72x	6.88x	1.2%	259M
AUMOVIO SE	-17.97x	0.13x	1.48x	0.69%	4.39B
NHK SPRING CO., LTD.	14.31x	-	-	2.11%	4.35B
JTEKT CORPORATION	12.33x	-	-	3.43%	4.17B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	16.34x	1.53x	10.35x	1.18%	3.77B
BREMBO N.V.	14.13x	1.01x	6.09x	2.84%	3.75B
HANON SYSTEMS	14.61x	0.52x	5.31x	-.--%	2.69B
FORYOU CORPORATION	15.04x	0.84x	9.33x	2.17%	2.06B
Average	3.45x	0.96x	6.57x	1.7%	3.18B
Weighted average by Cap.	8.22x	0.81x	6.13x	1.82%