Valuation Mincon Group plc

Stocks

Delayed London S.E. 15:05:34 22/10/2026 +04			5-day change	1st Jan Change
77.90 ^GBX	+2.50%		-7.81%	+75.06%

10-09	EARNINGS AND TRADING: Mincon says 2026 results to beat expectations	AN
10-09	WINNERS & LOSERS: Focus Xplore buys; Oxford Metrics cuts outlook	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	293.5	212	138.3	97.63	108.4	192.7	-	-
Change	-	-27.76%	-34.75%	-29.42%	11.01%	77.82%	-	-
Enterprise Value (EV) ¹	308.9	238	158	120.3	131.1	209	206.3	204.6
Change	-	-22.94%	-33.63%	-23.85%	9%	59.43%	-1.29%	-0.82%
P/E	20.6x	14.6x	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	6.1x	-	-	-	-	-	-
Capitalization / Revenue	2.03x	1.25x	0.88x	0.67x	0.73x	1.05x	1x	0.97x
EV / Revenue	2.14x	1.4x	1.01x	0.82x	0.88x	1.14x	1.07x	1.03x
EV / EBITDA	12.2x	8.64x	7.5x	8.48x	6.8x	8.48x	8.01x	7.68x
EV / EBIT	17.1x	12.1x	12.9x	21.8x	10.9x	13.2x	12.4x	11.7x
EV / FCF	125x	-	12.9x	22.4x	25.4x	22.8x	20.5x	30.5x
FCF Yield	0.8%	-	7.78%	4.47%	3.93%	4.38%	4.87%	3.27%
Dividend per Share ²	0.021	0.021	0.021	0.021	0.021	0.021	0.021	0.021
Rate of return	1.52%	2.1%	3.23%	4.57%	4.12%	2.32%	2.32%	2.32%
EPS ²	0.0669	0.0685	-	-	-	-	-	-
Distribution rate	31.4%	30.7%	-	-	-	-	-	-
Net sales ¹	144.4	170	156.9	145.9	148.7	184.1	193.2	199
EBITDA ¹	25.32	27.53	21.07	14.18	19.27	24.65	25.75	26.63
EBIT ¹	18.11	19.75	12.29	5.506	12.08	15.8	16.65	17.48
Net income ¹	14.6	14.7	7.47	1.766	5.52	13.04	11.13	11.14
Net Debt ¹	15.42	26	19.63	22.66	22.73	16.3	13.6	11.9
Reference price ²	1.3811	0.9978	0.6511	0.4595	0.5101	0.9071	0.9071	0.9071
Nbr of stocks (in thousands)	212,472	212,472	212,472	212,472	212,472	212,472	-	-
Announcement Date	14/03/22	13/03/23	11/03/24	10/03/25	10/03/26	-	-	-

¹EUR in Million²EUR

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.($)
MINCON GROUP PLC	-	1.14x	8.48x	2.32%	216M
PARKER-HANNIFIN CORPORATION	30.95x	5.49x	20.04x	0.84%	121B
ATLAS COPCO AB	31.77x	5.03x	19.08x	1.69%	91.33B
W.W. GRAINGER, INC.	29.08x	3.32x	19.18x	0.71%	63.67B
FASTENAL COMPANY	41.31x	6.45x	28.45x	1.84%	60.22B
KEYSIGHT TECHNOLOGIES, INC.	39.99x	8.1x	23.71x	-.--%	58.11B
FANUC CORPORATION	26.37x	4.83x	16.92x	2.28%	34.38B
INGERSOLL RAND INC.	31.83x	4.16x	15.68x	0.11%	30.68B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.11x	1.8x	13.02x	2.22%	30.72B
DOVER CORPORATION	22.2x	3.2x	13.79x	1.06%	26.91B
Average	30.51x	4.35x	17.84x	1.31%	51.71B
Weighted average by Cap.	31.80x	5.08x	19.94x	1.14%