Valuation Johnson Matthey Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:09 06/02/2026 GMT			5-day change	1st Jan Change
2,294.00 ^GBX	-0.35%		-2.80%	+7.60%

01-21	HSBC raises Haleon; Goldman Sachs cuts Admiral	AN
01-05	Johnson Matthey Rating, Price Target Raised as Berenberg Notes Precious Metal Proxies Correlation	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,801	3,463	3,624	3,272	2,215	3,848	-	-
Change	-	-40.31%	4.66%	-9.72%	-32.29%	73.71%	-	-
Enterprise Value (EV) ¹	6,576	4,319	4,647	4,223	3,014	4,579	4,319	4,304
Change	-	-34.32%	7.61%	-9.13%	-28.62%	51.89%	-5.67%	-0.34%
P/E ratio	28.3x	-35.7x	13.2x	30.7x	6.27x	10.6x	16x	14.4x
PBR	2.16x	1.47x	1.44x	1.38x	1.02x	1.62x	1.5x	1.35x
PEG	-	0x	-0x	-0.5x	0x	5.3x	-0.5x	1.3x
Capitalization / Revenue	1.48x	0.88x	0.86x	0.84x	0.64x	1.25x	1.44x	1.49x
EV / Revenue	1.68x	1.1x	1.11x	1.08x	0.87x	1.48x	1.62x	1.67x
EV / EBITDA	9.61x	5.97x	7.18x	7.06x	5.27x	8.83x	8.09x	7.84x
EV / EBIT	13x	7.77x	9.99x	10.3x	7.75x	13.2x	11.8x	11.4x
EV / FCF	16.9x	28.4x	-186x	18.9x	377x	25x	14.2x	13.5x
FCF Yield	5.9%	3.52%	-0.54%	5.3%	0.27%	4%	7.03%	7.41%
Dividend per Share ²	0.7	0.77	0.77	0.77	0.77	0.7836	0.7987	0.8846
Rate of return	2.32%	4.1%	3.88%	4.3%	5.82%	3.42%	3.48%	3.86%
EPS ²	1.064	-0.526	1.502	0.583	2.112	2.154	1.432	1.589
Distribution rate	65.8%	-146%	51.3%	132%	36.5%	36.4%	55.8%	55.7%
Net sales ¹	3,922	3,940	4,201	3,904	3,470	3,089	2,664	2,581
EBITDA ¹	684	724	647	598	572	518.6	533.5	548.8
EBIT ¹	504	556	465	410	389	347.2	367.2	377.9
Net income ¹	205	-101	276	108	373	470.7	245	266.6
Net Debt ¹	775	856	1,023	951	799	730.1	470.4	455.6
Reference price ²	30.13	18.78	19.84	17.89	13.24	22.94	22.94	22.94
Nbr of stocks (in thousands)	192,522	184,333	182,716	182,883	167,327	167,761	-	-
Announcement Date	27/05/21	26/05/22	25/05/23	23/05/24	22/05/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JOHNSON MATTHEY PLC	10.65x	1.48x	8.72x	3.41%	5.24B
ECOLAB INC.	39.75x	5.5x	22.88x	0.9%	82.23B
GIVAUDAN SA	25.78x	4.19x	17.58x	2.38%	36.82B
SIKA AG	23.3x	2.63x	14.2x	2.29%	32.26B
FUJIFILM HOLDINGS CORPORATION	13.96x	1.33x	8.45x	2.31%	23.22B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	33.03x	5.08x	15.13x	0.85%	20.42B
ALBEMARLE CORPORATION	-68.45x	4.24x	19.93x	1%	19.23B
EMS-CHEMIE HOLDING AG	30.23x	7x	22.45x	2.92%	18.56B
NITTO DENKO CORPORATION	17.4x	1.87x	7.51x	1.77%	14.57B
POSCO FUTURE M CO., LTD.	433.41x	6.94x	74.01x	0.13%	13.25B
Average	55.91x	4.03x	21.09x	1.8%	26.58B
Weighted average by Cap.	42.39x	4.38x	20.42x	1.6%