Company Valuation: James Latham plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 241.8 244.1 311.3 298.9 268.2 298.1 -
Change - 0.96% 27.55% -3.98% -10.3% 11.15% -
Enterprise Value (EV) 1 241.8 182.1 236 230.4 217.4 269.5 255.4
Change - -24.69% 29.64% -2.38% -5.65% 23.96% -5.23%
P/E 5.37x 6.81x 9.95x 12x 10.4x 12.3x 12.2x
PBR - - - - - - -
PEG - -0.3x -0.3x -0.6x 3.74x -2.19x 21.28x
Capitalization / Revenue - 0.6x 0.85x 0.82x 0.68x 0.73x 0.7x
EV / Revenue - 0.45x 0.64x 0.63x 0.55x 0.66x 0.6x
EV / EBITDA - 3.8x 7.76x 8.96x 7.8x 9.32x 8.46x
EV / EBIT - 4.17x 9.03x 11.4x 9.88x 11.8x 11x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.3605 0.3375 0.3525 0.367 0.372 0.378
Rate of return - 2.95% 3.01% 3.28% 3.82% 3.48% 3.53%
EPS 2 2.283 1.792 1.126 0.899 0.924 0.872 0.877
Distribution rate - 20.1% 30% 39.2% 39.7% 42.7% 43.1%
Net sales 1 - 408.4 366.5 366.6 393 410.4 428.5
EBITDA 1 - 47.87 30.41 25.72 27.87 28.9 30.2
EBIT 1 - 43.7 26.14 20.19 22 22.9 23.2
Net income 1 45.64 35.92 22.66 18.15 18.6 17.6 17.7
Net Debt 1 - -62.02 -75.29 -68.52 -50.78 -28.6 -42.7
Reference price 2 12.25 12.20 11.20 10.75 9.60 10.70 10.70
Nbr of stocks (in thousands) 19,736 20,007 27,796 27,808 27,934 27,857 -
Announcement Date 29/06/22 29/06/23 27/06/24 26/06/25 02/07/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.27x0.66x9.32x3.48% 404M
Average 12.27x 0.66x 9.32x 3.48% 404.15M
Weighted average by Cap. 12.27x 0.66x 9.32x 3.48%

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

  1. Stock Market
  2. Stocks
  3. LTHM Stock
  4. Valuation James Latham plc