Company Valuation: CML Microsystems plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027
Market Cap 1 56.3 83.16 50.05 34.22 37.04 43.31
Change - 47.72% -39.82% -31.63% 8.24% 16.95%
Enterprise Value (EV) 1 31.25 58.49 32.69 26.56 37.04 33.51
Change - 87.14% -44.11% -18.76% 39.46% -9.51%
P/E 46x 17.5x 24.1x - -676x -13x
PBR - 1.64x 0.96x - - -
PEG - 0x -0.4x - - -0x
Capitalization / Revenue 3.32x 4.03x 2.19x 1.49x - 1.81x
EV / Revenue 1.84x 2.83x 1.43x 1.16x - 1.4x
EV / EBITDA 7.25x 9.91x 5.73x 5.09x - 8.38x
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.05 0.11 0.11 0.11 - 0.11
Rate of return 1.48% 2.1% 3.55% 5.12% - 4.23%
EPS 2 0.0735 0.2993 0.1286 - -0.0033 -0.2
Distribution rate 68% 36.8% 85.5% - - -55%
Net sales 1 16.96 20.64 22.89 22.9 - 23.9
EBITDA 1 4.308 5.901 5.703 5.218 - 4
EBIT 1.885 3.184 2.219 - - -
Net income 1.238 4.81 2.06 - -0.054 -
Net Debt 1 -25.04 -24.67 -17.36 -7.66 - -9.8
Reference price 2 3.380 5.250 3.100 2.150 2.230 2.600
Nbr of stocks (in thousands) 16,656 15,840 16,144 15,915 16,608 16,659
Announcement Date 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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-13x1.4x8.38x - 58.27M
21.46x12.08x17.91x0.37% 4,912B
21.42x10.42x14.13x1.16% 1,833B
40.94x16.87x24.83x0.7% 1,764B
11.67x7.06x8.54x0.06% 959B
5.69x3.28x3.94x0.31% 903B
91.78x16.02x59.98x-.--% 808B
-249.09x8.44x25.13x-.--% 478B
220.75x47.07x99.71x-.--% 285B
36.78x12.63x24.29x2.03% 258B
Average 18.84x 13.53x 28.69x 0.52% 1,220B
Weighted average by Cap. 21.39x 12.43x 21.69x 0.5%

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