Valuation Gooch & Housego PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:16 12/03/2026 GMT			5-day change	1st Jan Change
750.00 ^GBX	-1.32%		-1.32%	+25.00%

03-02	Price targets raised for BP and Shell	AN
02-27	Gooch & Housego shares up as hails order book, higher customer demand	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	315.5	144	127.6	103.7	154.6	205.3	-	-
Change	-	-54.37%	-11.35%	-18.79%	49.1%	32.82%	-	-
Enterprise Value (EV) ¹	324.8	163.1	159.3	129.5	198.5	247.7	239.9	231.5
Change	-	-49.78%	-2.29%	-18.75%	53.29%	24.8%	-3.13%	-3.5%
P/E ratio	93.3x	-71.9x	30.7x	-16.3x	42.9x	21.7x	16.5x	14.1x
PBR	2.76x	1.21x	1.04x	0.96x	1.36x	1.52x	1.42x	1.27x
PEG	-	0x	-0x	0x	-0x	0x	0.5x	0.8x
Capitalization / Revenue	2.54x	1.15x	0.86x	0.76x	1.03x	1.18x	1.09x	1.05x
EV / Revenue	2.62x	1.31x	1.07x	0.95x	1.32x	1.42x	1.27x	1.18x
EV / EBITDA	15x	9.37x	7.7x	6.48x	8.24x	8.84x	7.64x	6.88x
EV / EBIT	24.3x	18.4x	14x	12.3x	13.8x	14.3x	11.5x	10.2x
EV / FCF	32.5x	-59.4x	18x	14.5x	65.1x	37.1x	19x	16.8x
FCF Yield	3.08%	-1.68%	5.55%	6.91%	1.54%	2.7%	5.26%	5.96%
Dividend per Share ²	0.122	0.126	0.13	0.132	0.132	0.1334	0.137	0.1398
Rate of return	0.97%	2.19%	2.63%	3.28%	2.32%	1.78%	1.83%	1.86%
EPS ²	0.135	-0.08	0.161	-0.247	0.133	0.3448	0.4549	0.5326
Distribution rate	90.4%	-158%	80.7%	-53.4%	99.2%	38.7%	30.1%	26.2%
Net sales ¹	124.1	124.8	148.5	136	150.5	174.4	188.5	195.6
EBITDA ¹	21.65	17.4	20.69	19.99	24.09	28.03	31.4	33.66
EBIT ¹	13.34	8.864	11.34	10.5	14.42	17.37	20.93	22.81
Net income ¹	3.404	-2.01	4.048	-6.377	3.536	9.106	12.11	14.73
Net Debt ¹	9.243	19.1	31.7	25.8	43.9	42.39	34.65	26.24
Reference price ²	12.600	5.750	4.950	4.020	5.700	7.500	7.500	7.500
Nbr of stocks (in thousands)	25,041	25,041	25,786	25,786	27,115	27,371	-	-
Announcement Date	30/11/21	06/12/22	05/12/23	03/12/24	02/12/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOOCH & HOUSEGO PLC	21.75x	1.42x	8.84x	1.78%	274M
METTLER-TOLEDO INTERNATIONAL, INC.	25.83x	6.09x	19.47x	-.--%	23.74B
SHIMADZU CORPORATION	20.61x	1.75x	10.4x	1.69%	7.05B
MLOPTIC CORP.	246.7x	-	-	-	2.6B
TECAN GROUP AG	23.85x	1.66x	10.77x	2.51%	2B
NINGBO YONGXIN OPTICS CO.,LTD	50.94x	12.08x	-	0.88%	1.92B
JEOL LTD.	15.77x	1.48x	8.83x	1.85%	1.92B
PARK SYSTEMS CORP.	45.43x	8.82x	32.64x	0.19%	1.26B
Average	56.36x	4.76x	15.16x	1.27%	5.1B
Weighted average by Cap.	40.23x	5.18x	17.04x	0.6%