|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 630.20 GBX | -0.28% |
|
-1.19% | +7.61% |
| 01-20 | Stocks hit by Greenland worry, Japan bond slump | AN |
| 01-20 | Rosebank Industries plc Announces Liam Butterworth Joins as Chief Operating Officer and Executive Director of the Board | CI |
Company Valuation: Melrose Industries PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,650 | 6,992 | 5,453 | 7,562 | 7,124 | 7,940 | 7,940 | - |
| Change | - | -19.17% | -22% | 38.67% | -5.78% | 11.45% | 0% | - |
| Enterprise Value (EV) 1 | 11,985 | 8,260 | 6,592 | 8,134 | 8,445 | 9,536 | 9,498 | 9,356 |
| Change | - | -31.09% | -20.19% | 23.39% | 3.83% | 12.91% | -0.4% | -1.49% |
| P/E ratio | -16.2x | 9.03x | -18.4x | -7.52x | -150x | 26.6x | 25.8x | 19.3x |
| PBR | 1.22x | 0.93x | 2.29x | 2.23x | 2.58x | 2.8x | 2.73x | 2.56x |
| PEG | - | -0x | 0x | -0x | 1.6x | -0x | 7.77x | 0.6x |
| Capitalization / Revenue | 0.99x | 1.02x | 0.72x | 2.26x | 2.05x | 2.25x | 2.07x | 1.9x |
| EV / Revenue | 1.37x | 1.2x | 0.87x | 2.43x | 2.44x | 2.7x | 2.48x | 2.24x |
| EV / EBITDA | 16.6x | 10.3x | 7.44x | 15.3x | 12.4x | 12.1x | 10.4x | 9x |
| EV / EBIT | 35.3x | 22x | 13.7x | 20.9x | 15.6x | 14.6x | 12.4x | 10.6x |
| EV / FCF | 24.5x | 192x | -98.4x | -123x | -34.6x | 94x | 53x | 32.7x |
| FCF Yield | 4.08% | 0.52% | -1.02% | -0.81% | -2.89% | 1.06% | 1.89% | 3.06% |
| Dividend per Share 2 | 0.025 | 0.0525 | 0.0698 | 0.05 | 0.06 | 0.0752 | 0.0904 | 0.1077 |
| Rate of return | 0.42% | 1.09% | 1.73% | 0.88% | 1.08% | 1.19% | 1.43% | 1.7% |
| EPS 2 | -0.3667 | 0.531 | -0.219 | -0.755 | -0.037 | 0.2375 | 0.2454 | 0.3269 |
| Distribution rate | -6.82% | 9.89% | -31.8% | -6.62% | -162% | 31.6% | 36.9% | 32.9% |
| Net sales 1 | 8,770 | 6,883 | 7,537 | 3,350 | 3,468 | 3,536 | 3,827 | 4,183 |
| EBITDA 1 | 724 | 800 | 886 | 532 | 682 | 790.3 | 914.4 | 1,039 |
| EBIT 1 | 340 | 375 | 480 | 390 | 540 | 650.9 | 763.2 | 879 |
| Net income 1 | -536 | 833 | -308 | -1,019 | -49 | 327.3 | 313.7 | 408.2 |
| Net Debt 1 | 3,335 | 1,268 | 1,139 | 572 | 1,321 | 1,596 | 1,558 | 1,416 |
| Reference price 2 | 5.935 | 4.797 | 4.035 | 5.674 | 5.538 | 6.320 | 6.320 | 6.320 |
| Nbr of stocks (in thousands) | 1,457,476 | 1,457,476 | 1,351,475 | 1,332,715 | 1,286,457 | 1,256,379 | 1,256,379 | - |
| Announcement Date | 04/03/21 | 03/03/22 | 02/03/23 | 07/03/24 | 06/03/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.61x | 2.7x | 12.07x | 1.19% | 10.71B | |
| 40.87x | 7.59x | 31.59x | 0.49% | 309B | |
| 40.05x | 3.39x | 20.24x | 1.34% | 263B | |
| 20.75x | 5.2x | 24.69x | 0.74% | 140B | |
| 73.77x | 7.44x | 34.79x | 0.62% | 96.52B | |
| 23.74x | 2x | 16.57x | 1.63% | 98.67B | |
| 25.71x | 2.55x | 18.08x | 1.33% | 95.69B | |
| 28.27x | 2.14x | 15.41x | 1.8% | 79.72B | |
| 37.14x | 3.51x | 19.62x | 1.35% | 66.54B | |
| 410.05x | 17.44x | 69.73x | -.--% | 48.24B | |
| Average | 72.70x | 5.40x | 26.28x | 1.05% | 120.91B | |
| Weighted average by Cap. | 51.95x | 5.30x | 25.90x | 0.99% |
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
- Equities
- MRO Stock
- Valuation Melrose Industries PLC
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition