Valuation Essentra plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 11:05:12 17/06/2026 +04			5-day change	1st Jan Change
85.25 ^GBX	+0.53%		+1.44%	-12.22%

06-16	Essentra hires former BBC executive as senior director	AN
06-16	Essentra plc Announces Board and Committee Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,038	712	488.3	381.3	275	240.5	-	-
Change	-	-31.4%	-31.42%	-21.91%	-27.87%	-12.56%	-	-
Enterprise Value (EV) ¹	1,273	598.2	550.8	449.5	335.7	325.9	319	309.3
Change	-	-52.99%	-7.92%	-18.39%	-25.31%	-2.94%	-2.12%	-3.02%
P/E Ratio	38.8x	-3.79x	94.2x	35.9x	138x	60.2x	18.4x	14.6x
PBR	1.7x	0.88x	1.79x	1.42x	1.05x	0.92x	0.89x	0.87x
PEG	-	0x	-1x	0x	-1.7x	1x	0x	0.6x
Capitalization / Revenue	1.08x	2.11x	1.54x	1.26x	0.91x	0.77x	0.73x	0.7x
EV / Revenue	1.33x	1.77x	1.74x	1.49x	1.11x	1.04x	0.97x	0.9x
EV / EBITDA	9.42x	5.01x	8.78x	7.75x	6.73x	6.29x	5.65x	5.07x
EV / EBIT	15.1x	23.8x	12.8x	11.2x	10.5x	9.58x	8.34x	7.28x
EV / FCF	51.5x	24.6x	32.2x	32.6x	22.7x	19.2x	14.9x	14.5x
FCF Yield	1.94%	4.06%	3.1%	3.07%	4.41%	5.2%	6.71%	6.89%
Dividend per Share ²	0.06	0.033	0.036	0.043	0.034	0.0215	0.0252	0.0291
Rate of return	1.74%	1.4%	2.12%	3.23%	3.52%	2.53%	2.98%	3.43%
EPS ²	0.089	-0.624	0.018	0.037	0.007	0.0141	0.046	0.0582
Distribution rate	67.4%	-5.29%	200%	116%	486%	152%	54.8%	50%
Net sales ¹	959.7	337.9	316.3	302.4	302	312	327.4	343
EBITDA ¹	135.1	119.5	62.7	58	49.9	51.82	56.45	61.06
EBIT ¹	84	25.1	43.2	40.1	32	34.03	38.22	42.48
Net income ¹	26.9	-183.8	5.4	10.6	2.1	5.294	13.29	16.39
Net Debt ¹	234.7	-113.8	62.5	68.2	60.7	85.38	78.49	68.84
Reference price ²	3.4500	2.3650	1.6960	1.3300	0.9660	0.8480	0.8480	0.8480
Nbr of stocks (in thousands)	300,821	301,047	287,918	286,708	284,712	283,587	-	-
Announcement Date	18/03/22	29/03/23	19/03/24	19/03/25	17/03/26	-	-	-

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.($)
ESSENTRA PLC	60.23x	1.04x	6.29x	2.53%	323M
MUELLER INDUSTRIES, INC.	17.72x	-	-	-	15.26B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	373.29x	79.6x	279.94x	0.1%	10.2B
TRELLEBORG AB	22.92x	2.83x	12.3x	2.05%	9.9B
SUZHOU KEMATEK, INC.	105.47x	34.41x	86.94x	0.21%	7.28B
GATES INDUSTRIAL CORPORATION PLC	24.84x	2.29x	10.18x	-.--%	7.03B
SFS GROUP AG	20.54x	1.69x	10.18x	2.12%	6.41B
HARMONIC DRIVE SYSTEMS INC.	374.16x	11.27x	67.58x	0.29%	4.13B
NBTM NEW MATERIALS GROUP CO., LTD.	38.15x	-	-	-	3.96B
OKE PRECISION CUTTING TOOLS CO., LTD.	39.75x	-	-	0.75%	3.84B
Average	107.71x	19.02x	67.63x	1%	6.83B
Weighted average by Cap.	106.07x	25.72x	88.99x	0.84%