Valuation Eleco plc

Equities

Market Closed - London S.E. Other stock markets 16:35:11 05/03/2026 GMT			5-day change	1st Jan Change
134.50 ^GBX	-2.54%		-5.94%	+6.75%

02-10	EARNINGS AND TRADING: Asia Strategic "well-positioned" as loss narrows	AN
02-10	Eleco plc acquired Kivue Limited for £2.3 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	65.65	75.67	56.34	66.66	121.5	111.9	111.9
Change	-	15.25%	-25.54%	18.32%	82.33%	-7.9%	0%
Enterprise Value (EV) ¹	59.5	65.71	44.2	55.76	107.6	96.77	94.19
Change	-	10.44%	-32.73%	26.15%	92.92%	-10.05%	-2.67%
P/E ratio	-	27.9x	-	25.3x	36.9x	32.8x	25.4x
PBR	-	3.17x	2.18x	2.44x	4.02x	3.3x	2.95x
PEG	-	-	-	-	1.5x	13.12x	0.9x
Capitalization / Revenue	2.6x	2.77x	2.12x	2.38x	3.75x	2.89x	2.6x
EV / Revenue	2.36x	2.4x	1.66x	1.99x	3.32x	2.49x	2.18x
EV / EBITDA	8.5x	9.06x	8.5x	9.18x	13.9x	11x	9.21x
EV / EBIT	11.7x	13.9x	12.7x	13.4x	20.8x	16.2x	13.1x
EV / FCF	-	10.2x	11.8x	16.5x	19.1x	14.6x	19x
FCF Yield	-	9.77%	8.46%	6.06%	5.25%	6.87%	5.27%
Dividend per Share ²	0.004	0.006	0.007	0.008	0.0085	0.0108	0.0123
Rate of return	0.5%	0.65%	1.02%	0.99%	0.58%	0.81%	0.92%
EPS ²	-	0.033	-	0.032	0.04	0.041	0.053
Distribution rate	-	18.2%	-	25%	21.3%	26.4%	23.3%
Net sales ¹	25.23	27.34	26.57	28.01	32.39	38.8	43.13
EBITDA ¹	7.003	7.251	5.2	6.076	7.731	8.814	10.23
EBIT ¹	5.069	4.743	3.482	4.146	5.174	5.964	7.18
Net income ¹	-	2.731	-	2.655	3.334	3.4	4.4
Net Debt ¹	-6.154	-9.954	-12.14	-10.9	-13.98	-15.18	-17.76
Reference price ²	0.805	0.920	0.685	0.810	1.475	1.345	1.345
Nbr of stocks (in thousands)	81,557	82,247	82,247	82,300	82,405	83,232	83,232
Announcement Date	29/03/21	31/03/22	28/03/23	23/04/24	01/05/25	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ELECO PLC	33.66x	2.57x	11.31x	0.78%	153M
ORACLE CORPORATION	27.32x	8.16x	15.44x	1.26%	438B
SAP SE	24.5x	4.61x	14.06x	1.58%	227B
SERVICENOW, INC.	50.08x	6.78x	18.97x	-.--%	119B
STRATEGY INCORPORATED	2.03x	113.58x	981.99x	-.--%	49.17B
CONSTELLATION SOFTWARE INC.	58.93x	3.72x	13.12x	0.21%	41.1B
FAIR ISAAC CORPORATION	40.08x	15.16x	24.71x	-.--%	34.73B
TOAST, INC.	37.14x	2.01x	18.76x	-.--%	17.36B
TRIMBLE, INC.	31.49x	4.35x	14.62x	-	16.36B
HUBSPOT, INC.	102.86x	3.42x	14.47x	-.--%	14.69B
Average	40.81x	16.44x	112.75x	0.43%	95.79B
Weighted average by Cap.	31.41x	12.37x	65.44x	0.98%