|
Market Closed -
London S.E.
16:35:23 02/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 813.00 GBX | -3.10% |
|
-0.61% | -36.98% |
| 09-17 | AB Dynamics shares rise as stands by latest guidance | AN |
| 09-17 | AB Dynamics plc Provides Earnings Guidance for the Fiscal Year Ended 31 August 2026 | CI |
Company Valuation: Dynamics plc
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 407.2 | 285.1 | 403.6 | 472.9 | 328.5 | 186.6 | - | - |
| Change | - | -29.99% | 41.58% | 17.15% | -30.53% | -43.19% | - | - |
| Enterprise Value (EV) 1 | 384.9 | 255.9 | 371.6 | 444.3 | 287.1 | 155.4 | 149.4 | 138.6 |
| Change | - | -33.51% | 45.23% | 19.54% | -35.37% | -45.88% | -3.87% | -7.18% |
| P/E | 137x | - | 37.1x | 49.4x | 27.7x | -39.7x | 21x | 18.2x |
| PBR | 3.88x | 2.55x | 3.23x | 3.6x | 2.37x | 1.52x | 1.51x | 1.47x |
| PEG | - | - | - | -4.1x | 1.2x | 0x | -0x | 1.2x |
| Capitalization / Revenue | 6.23x | - | 4.01x | 4.25x | 2.86x | 2.04x | 1.89x | 1.77x |
| EV / Revenue | 5.89x | - | 3.69x | 3.99x | 2.5x | 1.7x | 1.51x | 1.31x |
| EV / EBITDA | 28.5x | - | 18.1x | 18.4x | 10.3x | 6.84x | 6.05x | 5.15x |
| EV / EBIT | 35.6x | - | 22.4x | 21.9x | 12.3x | 8.49x | 7.56x | 6.46x |
| EV / FCF | 36.9x | 16.2x | 22.6x | 22.4x | 11.3x | 26.5x | 9.71x | 8.74x |
| FCF Yield | 2.71% | 6.18% | 4.42% | 4.47% | 8.88% | 3.77% | 10.3% | 11.4% |
| Dividend per Share 2 | 0.0484 | 0.053 | 0.0636 | 0.0763 | 0.0916 | 0.0995 | 0.1078 | 0.1165 |
| Rate of return | 0.27% | 0.42% | 0.36% | 0.37% | 0.64% | 1.22% | 1.33% | 1.43% |
| EPS 2 | 0.131 | - | 0.474 | 0.417 | 0.515 | -0.205 | 0.388 | 0.446 |
| Distribution rate | 36.9% | - | 13.4% | 18.3% | 17.8% | -48.6% | 27.8% | 26.1% |
| Net sales 1 | 65.38 | - | 100.8 | 111.3 | 114.7 | 91.6 | 98.85 | 105.5 |
| EBITDA 1 | 13.5 | - | 20.52 | 24.2 | 27.8 | 22.72 | 24.69 | 26.9 |
| EBIT 1 | 10.82 | - | 16.6 | 20.3 | 23.3 | 18.3 | 19.74 | 21.47 |
| Net income 1 | 2.985 | - | 10.99 | 9.706 | 12 | -4.75 | 9.225 | 10.62 |
| Net Debt 1 | -22.32 | -29.2 | -32 | -28.6 | -41.4 | -31.24 | -37.26 | -47.98 |
| Reference price 2 | 18.000 | 12.600 | 17.600 | 20.600 | 14.250 | 8.130 | 8.130 | 8.130 |
| Nbr of stocks (in thousands) | 22,622 | 22,626 | 22,934 | 22,954 | 23,054 | 22,954 | - | - |
| Announcement Date | 24/11/21 | 23/11/22 | 24/01/24 | 26/11/24 | 11/11/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -40.93x | 1.76x | 7.1x | 1.19% | 254M | |
| 18.08x | 1.98x | 10.87x | 1.62% | 71.17B | |
| 20.49x | 1.4x | 10.78x | 1.81% | 46.93B | |
| 14.44x | 0.65x | 4.7x | 4% | 32.15B | |
| 11.75x | 0.56x | 4.88x | 3.99% | 29.29B | |
| 8.23x | 0.49x | 6.24x | 1.83% | 24.79B | |
| 14.38x | 2.6x | 8.96x | 4.24% | 20.21B | |
| 19.53x | 0.86x | 10.34x | 3.39% | 17.25B | |
| 29.23x | 1.16x | 12.24x | 0.63% | 17.23B | |
| 10.33x | 0.49x | 4.75x | 3.08% | 17.08B | |
| Average | 10.55x | 1.19x | 8.09x | 2.58% | 27.64B | |
| Weighted average by Cap. | 16.49x | 1.27x | 8.62x | 2.53% |
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
- ABDP Stock
- Valuation Dynamics plc
Select your edition
All financial news and data tailored to specific country editions
