|
Market Closed -
London S.E.
16:35:14 21/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 764.00 GBX | -0.39% |
|
-5.56% | +27.33% |
| 08-19 | DiscoverIE opens new Bangalore facility to boost production capacity | AN |
| 08-19 | DiscoverIE Unveils New Manufacturing Facility in India | MT |
Company Valuation: discoverIE Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 746.8 | 742.3 | 724.9 | 522.5 | 517.1 | 734.4 | - | - |
| Change | - | -0.6% | -2.34% | -27.92% | -1.04% | 42.02% | - | - |
| Enterprise Value (EV) 1 | 777 | 785 | 828.9 | 616.8 | 597.6 | 858.3 | 836.2 | 807.8 |
| Change | - | 1.03% | 5.6% | -25.58% | -3.11% | 43.62% | -2.58% | -3.39% |
| P/E | 30x | 35.5x | 47.9x | 21.8x | 18.3x | 25.3x | 23.5x | 22.1x |
| PBR | 2.6x | 2.45x | 2.47x | 1.74x | 1.61x | 2.13x | 2.04x | 1.87x |
| PEG | - | -2x | -1.8x | 0.4x | 1x | 9.79x | 3.06x | 3.49x |
| Capitalization / Revenue | 1.97x | 1.65x | 1.66x | 1.24x | 1.17x | 1.52x | 1.48x | 1.42x |
| EV / Revenue | 2.05x | 1.75x | 1.9x | 1.46x | 1.35x | 1.78x | 1.68x | 1.57x |
| EV / EBITDA | 14.4x | 11.8x | 11.3x | 8.16x | 8.84x | 10.6x | 9.88x | 9.18x |
| EV / EBIT | 18.8x | 15.2x | 14.5x | 10.2x | 9.8x | 12.4x | 11.6x | 10.6x |
| EV / FCF | 31.5x | 16.9x | 13.6x | 15.3x | 15.4x | 22.4x | 18.9x | 16.1x |
| FCF Yield | 3.18% | 5.92% | 7.37% | 6.53% | 6.48% | 4.46% | 5.28% | 6.2% |
| Dividend per Share 2 | 0.108 | 0.1145 | 0.12 | 0.125 | 0.13 | 0.1366 | 0.144 | 0.1528 |
| Rate of return | 1.37% | 1.49% | 1.59% | 2.3% | 2.42% | 1.79% | 1.88% | 2% |
| EPS 2 | 0.263 | 0.217 | 0.158 | 0.25 | 0.294 | 0.3016 | 0.3248 | 0.3453 |
| Distribution rate | 41.1% | 52.8% | 75.9% | 50% | 44.2% | 45.3% | 44.3% | 44.2% |
| Net sales 1 | 379.2 | 448.9 | 437 | 422.9 | 443.3 | 482.1 | 497.6 | 515.8 |
| EBITDA 1 | 53.9 | 66.4 | 73.1 | 75.6 | 67.6 | 81.19 | 84.61 | 88 |
| EBIT 1 | 41.4 | 51.8 | 57.2 | 60.5 | 61 | 68.99 | 72.38 | 76.26 |
| Net income 1 | 25.2 | 21.3 | 15.5 | 24.6 | 29 | 29.85 | 32.24 | 34.35 |
| Net Debt 1 | 30.2 | 42.7 | 104 | 94.3 | 80.5 | 123.9 | 101.8 | 73.38 |
| Reference price 2 | 7.880 | 7.710 | 7.570 | 5.440 | 5.380 | 7.640 | 7.640 | 7.640 |
| Nbr of stocks (in thousands) | 94,767 | 96,275 | 95,760 | 96,056 | 96,121 | 96,127 | - | - |
| Announcement Date | 14/06/22 | 07/06/23 | 05/06/24 | 04/06/25 | 03/06/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.33x | 1.78x | 10.57x | 1.79% | 1B | |
| 31.12x | 5.77x | 17.68x | 0.65% | 194B | |
| 13.18x | 0.3x | 6.64x | 3.81% | 108B | |
| 27.94x | 11.21x | 23.4x | 0.41% | 91.67B | |
| 36.68x | 5.9x | 19.14x | 0.98% | 81.19B | |
| 64.03x | 6.74x | 31.51x | 0.23% | 69.98B | |
| 19.11x | 1.12x | 12.45x | 0.62% | 62.67B | |
| 38.96x | 5.49x | 20.75x | 0.02% | 56.7B | |
| 67.4x | 30.31x | 67.38x | 0.39% | 44.31B | |
| 28.58x | 6.57x | 20.1x | 1.46% | 35.75B | |
| Average | 35.23x | 7.52x | 22.96x | 1.04% | 74.5B | |
| Weighted average by Cap. | 33.44x | 6.83x | 21.10x | 1.05% |
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
- Stock Market
- Stocks
- DSCV Stock
- Valuation discoverIE Group plc
Select your edition
All financial news and data tailored to specific country editions
