Valuation discoverIE Group plc

Stocks

Market Closed - London S.E. Other stock markets 16:35:18 31/07/2026 BST			5-day change	1st Jan Change
775.00 ^GBX	+0.52%		+4.87%	+29.17%

07-27	Hochschild raised; RBC cuts Standard Life	AN
07-24	Stocks rise as oil price cools on peace talk hope	AN

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	745	-	-
Change	-	-0.6%	-2.34%	-27.92%	-1.04%	44.06%	-	-
Enterprise Value (EV) ¹	777	785	828.9	616.8	597.6	868.9	846.7	818.4
Change	-	1.03%	5.6%	-25.58%	-3.11%	45.39%	-2.55%	-3.35%
P/E	30x	35.5x	47.9x	21.8x	18.3x	25.7x	23.9x	22.4x
PBR	2.6x	2.45x	2.47x	1.74x	1.61x	2.16x	2.07x	1.89x
PEG	-	-2x	-1.8x	0.4x	1x	9.94x	3.11x	3.54x
Capitalization / Revenue	1.97x	1.65x	1.66x	1.24x	1.17x	1.55x	1.5x	1.44x
EV / Revenue	2.05x	1.75x	1.9x	1.46x	1.35x	1.8x	1.7x	1.59x
EV / EBITDA	14.4x	11.8x	11.3x	8.16x	8.84x	10.7x	10x	9.3x
EV / EBIT	18.8x	15.2x	14.5x	10.2x	9.8x	12.6x	11.7x	10.7x
EV / FCF	31.5x	16.9x	13.6x	15.3x	15.4x	22.6x	19.2x	16.4x
FCF Yield	3.18%	5.92%	7.37%	6.53%	6.48%	4.42%	5.21%	6.11%
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%	1.76%	1.86%	1.97%
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	68.93	72.25	76.23
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	7.750	7.750	7.750
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

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.($)
DISCOVERIE GROUP PLC	25.7x	1.8x	10.7x	1.76%	1B
AMPHENOL CORPORATION	31.82x	5.9x	17.7x	0.66%	198B
HON HAI PRECISION INDUSTRY CO., LTD.	14.34x	0.31x	7.06x	3.55%	109B
MURATA MANUFACTURING CO., LTD.	38.91x	6.29x	20.22x	0.93%	84.71B
EOPTOLINK TECHNOLOGY INC., LTD.	25.03x	9.82x	20.9x	0.49%	81.74B
LUXSHARE PRECISION INDUSTRY CO., LTD.	20.17x	1.16x	13x	0.56%	65.2B
TE CONNECTIVITY PLC	18.74x	3.19x	12.11x	1.42%	59.55B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	56.05x	5.86x	27.82x	0.26%	58.58B
COHERENT CORP.	64.78x	7.75x	32.88x	0.01%	51.43B
CELESTICA INC.	28.28x	1.85x	20x	-.--%	38.02B
Average	32.38x	4.39x	18.24x	0.96%	74.72B
Weighted average by Cap.	31.26x	4.84x	17.88x	1.04%