Valuation Diploma PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:20 16/01/2026 GMT			5-day change	1st Jan Change
5,685.00 ^GBX	+0.35%		+0.44%	+7.37%

01-16	Diploma CEO Johnny Thomson sells GBP1.7 million in shares	AN
01-15	BofA raises LondonMetric; Deutsche cuts easyJet	AN

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	7,631	-	-
Change	-	-18.17%	39.06%	47.67%	19.72%	7.26%	-	-
Enterprise Value (EV) ¹	3,718	3,223	4,279	6,362	7,414	7,868	7,709	7,522
Change	-	-13.32%	32.77%	48.69%	16.53%	6.12%	-2.02%	-2.43%
P/E ratio	50.8x	30.6x	33.2x	46.1x	38.6x	33.7x	31.6x	30.1x
PBR	6.6x	4.37x	4.5x	7.09x	7.22x	6.66x	6.22x	5.55x
PEG	-	0.9x	1.7x	7.31x	0.9x	1.5x	4.74x	5.89x
Capitalization / Revenue	4.49x	2.86x	3.35x	4.36x	4.67x	4.59x	4.35x	4.15x
EV / Revenue	4.72x	3.18x	3.56x	4.67x	4.86x	4.74x	4.39x	4.09x
EV / EBITDA	21.9x	15.2x	16.1x	19x	20.6x	19.3x	18.2x	17x
EV / EBIT	25x	16.9x	18.1x	22.3x	21.6x	20.9x	19.5x	18.4x
EV / FCF	33.8x	29.4x	25.8x	35.7x	29.3x	31.3x	28.8x	26.8x
FCF Yield	2.96%	3.4%	3.88%	2.8%	3.42%	3.2%	3.47%	3.73%
Dividend per Share ²	0.426	0.538	0.565	0.593	0.623	0.654	0.6868	0.7188
Rate of return	1.5%	2.31%	1.88%	1.34%	1.17%	1.15%	1.21%	1.26%
EPS ²	0.559	0.759	0.904	0.961	1.373	1.685	1.798	1.89
Distribution rate	76.2%	70.9%	62.5%	61.7%	45.4%	38.8%	38.2%	38%
Net sales ¹	787.4	1,013	1,200	1,363	1,524	1,661	1,755	1,840
EBITDA ¹	169.4	212.7	265.6	335.5	360.6	407	424.2	443.1
EBIT ¹	148.7	191.2	237	285	342.7	376.3	394.6	409.3
Net income ¹	69.8	94.7	117.7	129.3	184.9	228.6	243.8	256.5
Net Debt ¹	181.4	328.9	254.7	419.6	299.4	237	77.82	-109.4
Reference price ²	28.42	23.24	30.04	44.34	53.05	56.85	56.85	56.85
Nbr of stocks (in thousands)	124,445	124,526	133,963	134,025	134,115	134,236	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIPLOMA PLC	33.73x	4.74x	19.33x	1.15%	10.21B
W.W. GRAINGER, INC.	30.27x	2.93x	17.77x	0.83%	50.82B
FASTENAL COMPANY	39.81x	6.11x	27.15x	2.01%	50.22B
CORE & MAIN, INC.	25.17x	1.7x	13.99x	-.--%	11.04B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	26.38x	2.15x	17.27x	0.67%	10.61B
MSC INDUSTRIAL DIRECT CO., INC.	20.21x	1.32x	11.59x	4.24%	4.73B
RS GROUP PLC	19.18x	1.14x	10.14x	3.56%	4.07B
DNOW INC.	17.07x	-	-	-	2.66B
BUFAB AB	31.36x	2.8x	17.74x	1.15%	2.06B
DXP ENTERPRISES, INC.	23.47x	1.23x	11.03x	-	1.94B
Average	26.66x	2.68x	16.22x	1.7%	14.84B
Weighted average by Cap.	32.14x	3.88x	20.28x	1.38%