Valuation Melrose Industries PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:21 10/07/2025 BST			5-day change	1st Jan Change
533.40 ^GBX	+0.23%		+0.45%	-3.68%

07-04	Rosebank set for 30% higher market cap after acquisition, equity raise	AN
07-03	Pound climbs, bond yields ease as PM backs Reeves	AN

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	6,786	-	-
Change	-	-19.17%	-22%	38.67%	-5.78%	-4.74%	-	-
Enterprise Value (EV) ¹	11,985	8,260	6,592	8,134	8,445	8,336	8,277	8,127
Change	-	-31.09%	-20.19%	23.39%	3.83%	-1.29%	-0.72%	-1.8%
P/E ratio	-16.2x	9.03x	-18.4x	-7.52x	-150x	45.1x	26.2x	20.3x
PBR	1.22x	0.93x	2.29x	2.23x	2.58x	2.44x	2.32x	2.15x
PEG	-	-0x	0x	-0x	1.6x	-0x	0.4x	0.7x
Capitalization / Revenue	0.99x	1.02x	0.72x	2.26x	2.05x	1.91x	1.77x	1.63x
EV / Revenue	1.37x	1.2x	0.87x	2.43x	2.44x	2.35x	2.16x	1.96x
EV / EBITDA	16.6x	10.3x	7.44x	15.3x	12.4x	10.3x	8.96x	7.78x
EV / EBIT	35.3x	22x	13.7x	20.9x	15.6x	12.6x	10.8x	9.25x
EV / FCF	24.5x	192x	-98.4x	-123x	-34.6x	73.4x	38.6x	25.4x
FCF Yield	4.08%	0.52%	-1.02%	-0.81%	-2.89%	1.36%	2.59%	3.94%
Dividend per Share ²	0.025	0.0525	0.0698	0.05	0.06	0.0766	0.0931	0.1107
Rate of return	0.42%	1.09%	1.73%	0.88%	1.08%	1.44%	1.75%	2.07%
EPS ²	-0.3667	0.531	-0.219	-0.755	-0.037	0.1183	0.2033	0.263
Distribution rate	-6.82%	9.89%	-31.8%	-6.62%	-162%	64.7%	45.8%	42.1%
Net sales ¹	8,770	6,883	7,537	3,350	3,468	3,555	3,840	4,151
EBITDA ¹	724	800	886	532	682	808.3	923.5	1,045
EBIT ¹	340	375	480	390	540	659.4	768.8	879
Net income ¹	-536	833	-308	-1,019	-49	151.5	256.6	332.2
Net Debt ¹	3,335	1,268	1,139	572	1,321	1,550	1,490	1,341
Reference price ²	5.935	4.797	4.035	5.674	5.538	5.334	5.334	5.334
Nbr of stocks (in thousands)	1,457,476	1,457,476	1,351,475	1,332,715	1,286,457	1,272,296	-	-
Announcement Date	04/03/21	03/03/22	02/03/23	07/03/24	06/03/25	-	-	-

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.($)
MELROSE INDUSTRIES PLC	44.99x	2.34x	10.29x	1.44%	9.2B
GE AEROSPACE	41.6x	6.9x	28.58x	0.58%	267B
RTX CORPORATION	31.11x	2.7x	16.28x	1.77%	195B
ROLLS-ROYCE HOLDINGS PLC	41.11x	4.2x	21.68x	0.76%	112B
RHEINMETALL AG	65.78x	6.8x	34.47x	0.61%	99.69B
GENERAL DYNAMICS CORPORATION	20.07x	1.73x	14.22x	1.99%	80.39B
BAE SYSTEMS PLC	26.44x	2.06x	14.75x	1.9%	76.23B
NORTHROP GRUMMAN CORPORATION	20.15x	2x	14.43x	1.68%	73.11B
AXON ENTERPRISE, INC.	656.7x	23.26x	91.17x	-.--%	62.74B
L3HARRIS TECHNOLOGIES, INC.	27.69x	2.74x	14.95x	1.84%	48.43B
Average	97.56x	5.47x	26.08x	1.26%	102.36B
Weighted average by Cap.	74.62x	5.44x	25.92x	1.15%