|
Market Closed -
London S.E.
16:35:15 20/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 805.00 GBX | +3.07% |
|
-4.73% | -37.60% |
| 08-20 | AB Dynamics buys eMpulse; Mila hails Monal results | AN |
| 08-20 | AB Dynamics Buys eMpulse Test Systems to Boost Testing Products Division | MT |
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 | 184.8 | - | - |
| Change | - | -29.99% | 41.58% | 17.15% | -30.53% | -43.75% | - | - |
| Enterprise Value (EV) 1 | 384.9 | 255.9 | 371.6 | 444.3 | 287.1 | 149.8 | 145.8 | 137.3 |
| Change | - | -33.51% | 45.23% | 19.54% | -35.37% | -47.82% | -2.71% | -5.82% |
| P/E | 137x | - | 37.1x | 49.4x | 27.7x | -39.8x | 20.6x | 17.9x |
| PBR | 3.88x | 2.55x | 3.23x | 3.6x | 2.37x | 1.47x | 1.44x | 1.4x |
| PEG | - | - | - | -4.1x | 1.2x | 0x | -0x | 1.2x |
| Capitalization / Revenue | 6.23x | - | 4.01x | 4.25x | 2.86x | 2.03x | 1.88x | 1.77x |
| EV / Revenue | 5.89x | - | 3.69x | 3.99x | 2.5x | 1.64x | 1.49x | 1.31x |
| EV / EBITDA | 28.5x | - | 18.1x | 18.4x | 10.3x | 6.59x | 5.9x | 5.13x |
| EV / EBIT | 35.6x | - | 22.4x | 21.9x | 12.3x | 8.21x | 7.38x | 6.39x |
| EV / FCF | 36.9x | 16.2x | 22.6x | 22.4x | 11.3x | 22x | 9.09x | 8.62x |
| FCF Yield | 2.71% | 6.18% | 4.42% | 4.47% | 8.88% | 4.54% | 11% | 11.6% |
| Dividend per Share 2 | 0.0484 | 0.053 | 0.0636 | 0.0763 | 0.0916 | 0.0997 | 0.1078 | 0.1165 |
| Rate of return | 0.27% | 0.42% | 0.36% | 0.37% | 0.64% | 1.24% | 1.34% | 1.45% |
| EPS 2 | 0.131 | - | 0.474 | 0.417 | 0.515 | -0.2025 | 0.3915 | 0.4492 |
| Distribution rate | 36.9% | - | 13.4% | 18.3% | 17.8% | -49.2% | 27.5% | 25.9% |
| Net sales 1 | 65.38 | - | 100.8 | 111.3 | 114.7 | 91.22 | 98.1 | 104.6 |
| EBITDA 1 | 13.5 | - | 20.52 | 24.2 | 27.8 | 22.73 | 24.7 | 26.77 |
| EBIT 1 | 10.82 | - | 16.6 | 20.3 | 23.3 | 18.24 | 19.74 | 21.48 |
| Net income 1 | 2.985 | - | 10.99 | 9.706 | 12 | -4.675 | 9.225 | 10.62 |
| Net Debt 1 | -22.32 | -29.2 | -32 | -28.6 | -41.4 | -34.97 | -39.03 | -47.51 |
| Reference price 2 | 18.000 | 12.600 | 17.600 | 20.600 | 14.250 | 8.050 | 8.050 | 8.050 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -48.91x | 1.57x | 6.3x | 1.28% | 244M | |
| -19.52x | 7.66x | -17.35x | -.--% | 8.88B | |
| 14.97x | - | - | 2.02% | 4.4B | |
| -22.25x | 0.12x | 1.33x | 0.73% | 4.14B | |
| 12.67x | 0.36x | 4.4x | 3.36% | 4.11B | |
| 13.82x | 0.99x | 5.97x | 2.9% | 3.69B | |
| 13.51x | 1.33x | 9.17x | 1.33% | 3.3B | |
| 14.16x | 0.52x | 5.29x | -.--% | 2.58B | |
| 10.69x | 0.22x | 1.99x | 3.78% | 1.66B | |
| 14.61x | 1.24x | 6.61x | 1.98% | 1.21B | |
| Average | 0.37x | 1.56x | 2.63x | 1.74% | 3.42B | |
| Weighted average by Cap. | 0.23x | 2.74x | -1.74x | 1.46% |
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
