|
Market Closed -
London S.E.
16:35:28 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 189.60 GBX | +0.74% |
|
+3.83% | +14.22% |
| 10-29 | Morgan Stanley raises Aviva; Jefferies cuts GSK | AN |
| 10-28 | Elementis lifts operating profit view despite mixed market conditions | AN |
Company Valuation: Elementis plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,036 | 846.4 | 954.9 | 1,072 | 1,270 | 1,442 | - | - |
| Change | - | -18.27% | 12.82% | 12.21% | 18.49% | 13.61% | - | - |
| Enterprise Value (EV) 1 | 1,474 | 1,213 | 1,157 | 1,229 | 1,455 | 1,599 | 1,554 | 1,508 |
| Change | - | -17.68% | -4.64% | 6.21% | 18.42% | 9.9% | -2.82% | -2.96% |
| P/E | 445x | -16.5x | 36.9x | -22.4x | -28.6x | 18.2x | 16.4x | 15.4x |
| PBR | 1.15x | 1.1x | 1.14x | 1.44x | 2.06x | 2.11x | 1.92x | 1.76x |
| PEG | - | 0x | -0x | 0x | 7.72x | -0x | 1.6x | 2.23x |
| Capitalization / Revenue | 1.18x | 0.92x | 1.31x | 1.45x | 2.12x | 2.38x | 2.29x | 2.21x |
| EV / Revenue | 1.67x | 1.32x | 1.59x | 1.66x | 2.44x | 2.63x | 2.47x | 2.31x |
| EV / EBITDA | 9.3x | 7.01x | 7.88x | 7.33x | 9.77x | 10.1x | 9.32x | 8.67x |
| EV / EBIT | 13.8x | 9.81x | 11.1x | 9.54x | 11.5x | 12.1x | 11x | 10.1x |
| EV / FCF | 105x | 53x | 25.7x | 22x | 35.5x | 26x | 17.7x | 17.4x |
| FCF Yield | 0.95% | 1.89% | 3.89% | 4.54% | 2.82% | 3.84% | 5.65% | 5.75% |
| Dividend per Share 2 | - | - | 0.021 | 0.04 | 0.043 | 0.0462 | 0.0507 | 0.0526 |
| Rate of return | - | - | 1.29% | 2.2% | 1.92% | 1.82% | 2% | 2.07% |
| EPS 2 | 0.004 | -0.088 | 0.044 | -0.081 | -0.078 | 0.1397 | 0.1543 | 0.165 |
| Distribution rate | - | - | 47.7% | -49.4% | -55.1% | 33% | 32.9% | 31.9% |
| Net sales 1 | 880.1 | 921.4 | 727.8 | 738.3 | 597.5 | 607.2 | 629.3 | 652.8 |
| EBITDA 1 | 158.5 | 173.1 | 146.8 | 167.6 | 149 | 157.6 | 166.7 | 174 |
| EBIT 1 | 106.6 | 123.7 | 104.1 | 128.8 | 126.7 | 132.7 | 141.7 | 149.5 |
| Net income 1 | 2.5 | -51.1 | 26.5 | -47.8 | -45.5 | 80.32 | 87.96 | 94.29 |
| Net Debt 1 | 438.1 | 366.8 | 202 | 157.2 | 185.4 | 156.7 | 111.6 | 65.63 |
| Reference price 2 | 1.782 | 1.451 | 1.625 | 1.818 | 2.234 | 2.536 | 2.536 | 2.536 |
| Nbr of stocks (in thousands) | 581,208 | 583,475 | 587,536 | 589,480 | 568,284 | 568,885 | - | - |
| Announcement Date | 03/03/22 | 07/03/23 | 07/03/24 | 06/03/25 | 05/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.94x | 2.61x | 10.04x | 1.84% | 1.43B | |
| 38.69x | 5.23x | 21.32x | 1% | 81.97B | |
| 33.88x | 5.12x | 21.89x | 1.89% | 43.56B | |
| 23.93x | 2.84x | 14.86x | 2.19% | 34.08B | |
| 15.25x | 1.58x | 8.76x | 2.75% | 33.22B | |
| 39.49x | 7.1x | 18.82x | 1.57% | 32.33B | |
| 14.66x | 1.4x | 8.66x | 2.17% | 26B | |
| 39.41x | 9.55x | 29.29x | 2.25% | 23.83B | |
| 26.04x | 2.81x | 11.41x | 1.72% | 18.73B | |
| 7.99x | 2.25x | 4.48x | 3.28% | 16.84B | |
| Average | 25.73x | 4.05x | 14.95x | 2.07% | 31.2B | |
| Weighted average by Cap. | 29.53x | 4.45x | 17.10x | 1.86% |
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
- ELM Stock
- Valuation Elementis plc
Select your edition
All financial news and data tailored to specific country editions
