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 44.15
Change - 47.72% -39.82% -31.63% 8.24% 19.2%
Enterprise Value (EV) 1 31.25 58.49 32.69 26.56 37.04 34.35
Change - 87.14% -44.11% -18.76% 39.46% -7.26%
P/E 46x 17.5x 24.1x - -676x -13.3x
PBR - 1.64x 0.96x - - -
PEG - 0x -0.4x - - -0x
Capitalization / Revenue 3.32x 4.03x 2.19x 1.49x - 1.85x
EV / Revenue 1.84x 2.83x 1.43x 1.16x - 1.44x
EV / EBITDA 7.25x 9.91x 5.73x 5.09x - 8.59x
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% - 4.15%
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 2.650
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.($)
-13.25x1.44x8.59x - 59.24M
22.38x12.6x18.69x0.36% 5,110B
24.24x11.51x15.57x1.06% 1,951B
44.09x18.18x26.76x0.65% 1,903B
13.47x8.2x9.93x0.05% 1,106B
6.73x3.98x4.78x0.26% 1,058B
103.09x18.1x67.71x-.--% 910B
-307.46x9.73x28.97x-.--% 552B
266.98x57.15x120.98x-.--% 345B
40.55x13.86x26.57x1.85% 283B
Average 20.08x 15.47x 32.85x 0.47% 1,322B
Weighted average by Cap. 22.34x 13.63x 24.19x 0.46%

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