Valuation Diploma PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:20 05/06/2026 BST			5-day change	1st Jan Change
7,020.00 ^GBX	-1.54%		+0.43%	+32.58%

06-01	Diploma plc Announces Board and Committee Changes, Effective June 1, 2026	CI
05-28	UK Stocks-Factors to watch on May 28	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,537	2,894	4,024	5,943	7,115	9,413	-	-
Change	-	-18.17%	39.06%	47.67%	19.72%	32.31%	-	-
Enterprise Value (EV) ¹	3,718	3,223	4,279	6,362	7,414	9,750	9,522	9,281
Change	-	-13.32%	32.77%	48.69%	16.53%	31.51%	-2.35%	-2.53%
P/E ratio	50.8x	30.6x	33.2x	46.1x	38.6x	34.3x	31.2x	28.9x
PBR	6.6x	4.37x	4.5x	7.09x	7.22x	7.91x	7.07x	6.1x
PEG	-	0.9x	1.7x	7.31x	0.9x	0.7x	3.15x	3.67x
Capitalization / Revenue	4.49x	2.86x	3.35x	4.36x	4.67x	5.23x	4.83x	4.55x
EV / Revenue	4.72x	3.18x	3.56x	4.67x	4.86x	5.41x	4.89x	4.49x
EV / EBITDA	21.9x	15.2x	16.1x	19x	20.6x	20.1x	18.8x	17.3x
EV / EBIT	25x	16.9x	18.1x	22.3x	21.6x	21.5x	20.1x	18.6x
EV / FCF	33.8x	29.4x	25.8x	35.7x	29.3x	34x	30.4x	27.7x
FCF Yield	2.96%	3.4%	3.88%	2.8%	3.42%	2.94%	3.29%	3.61%
Dividend per Share ²	0.426	0.538	0.565	0.593	0.623	0.6527	0.6879	0.7201
Rate of return	1.5%	2.31%	1.88%	1.34%	1.17%	0.93%	0.98%	1.03%
EPS ²	0.559	0.759	0.904	0.961	1.373	2.047	2.25	2.427
Distribution rate	76.2%	70.9%	62.5%	61.7%	45.4%	31.9%	30.6%	29.7%
Net sales ¹	787.4	1,013	1,200	1,363	1,524	1,801	1,949	2,069
EBITDA ¹	169.4	212.7	265.6	335.5	360.6	484.4	507.4	535.3
EBIT ¹	148.7	191.2	237	285	342.7	452.6	474.2	497.7
Net income ¹	69.8	94.7	117.7	129.3	184.9	280.5	300.8	322.5
Net Debt ¹	181.4	328.9	254.7	419.6	299.4	337	108.3	-132.6
Reference price ²	28.42	23.24	30.04	44.34	53.05	70.20	70.20	70.20
Nbr of stocks (in thousands)	124,445	124,526	133,963	134,025	134,115	134,095	-	-
Announcement Date	22/11/21	21/11/22	20/11/23	19/11/24	18/11/25	-	-	-

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.($)
DIPLOMA PLC	34.3x	5.41x	20.13x	0.93%	12.59B
W.W. GRAINGER, INC.	28.56x	3.24x	18.81x	0.74%	61.38B
FASTENAL COMPANY	37.82x	5.88x	25.95x	1.98%	53.72B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	29.46x	2.35x	19.02x	0.61%	11.65B
CORE & MAIN, INC.	19.23x	1.46x	11.84x	-.--%	9.78B
MSC INDUSTRIAL DIRECT CO., INC.	27.58x	1.76x	15.4x	3.03%	6.45B
RS GROUP PLC	19.01x	1.16x	10.28x	3.55%	4.07B
DXP ENTERPRISES, INC.	25.22x	-	-	-	2.44B
DNOW INC.	139.26x	0.54x	12.06x	-	2.42B
BUFAB AB	28.37x	2.91x	16.76x	1.24%	2.34B
Average	38.88x	2.75x	16.69x	1.51%	16.68B
Weighted average by Cap.	32.77x	3.95x	20.37x	1.28%