Valuation Melrose Industries PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:04 08/05/2026 BST			5-day change	1st Jan Change
511.40 ^GBX	-0.93%		+4.60%	-13.09%

05-08	EARNINGS: Dauch reports first-quarter loss but sales jump 69%	AN
05-07	Oil still down amid wait for US-Iran news	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,992	5,453	7,562	7,124	7,402	6,381	-	-
Change	-	-22%	38.67%	-5.78%	3.9%	-13.8%	-	-
Enterprise Value (EV) ¹	8,260	6,592	8,134	8,445	8,809	8,123	8,013	7,838
Change	-	-20.19%	23.39%	3.83%	4.31%	-7.8%	-1.35%	-2.18%
P/E ratio	9.03x	-18.4x	-7.52x	-150x	20.3x	24.4x	17x	13x
PBR	0.93x	2.29x	2.23x	2.58x	2.66x	2.22x	2.13x	1.93x
PEG	-	0x	-0x	1.6x	-0x	-0.9x	0.4x	0.4x
Capitalization / Revenue	1.02x	0.72x	2.26x	2.05x	2.06x	1.64x	1.51x	1.41x
EV / Revenue	1.2x	0.87x	2.43x	2.44x	2.45x	2.09x	1.9x	1.73x
EV / EBITDA	10.3x	7.44x	15.3x	12.4x	11.2x	9.2x	7.85x	6.8x
EV / EBIT	22x	13.7x	20.9x	15.6x	13.6x	11x	9.31x	7.97x
EV / FCF	192x	-98.4x	-123x	-34.6x	74x	46.7x	29.2x	19.5x
FCF Yield	0.52%	-1.02%	-0.81%	-2.89%	1.35%	2.14%	3.42%	5.13%
Dividend per Share ²	0.0525	0.0698	0.05	0.06	-	0.0855	0.1078	0.1273
Rate of return	1.09%	1.73%	0.88%	1.08%	-	1.67%	2.11%	2.49%
EPS ²	0.531	-0.219	-0.755	-0.037	0.29	0.2093	0.3004	0.3939
Distribution rate	9.89%	-31.8%	-6.62%	-162%	-	40.8%	35.9%	32.3%
Net sales ¹	6,883	7,537	3,350	3,468	3,589	3,884	4,214	4,537
EBITDA ¹	800	886	532	682	785	883.1	1,020	1,152
EBIT ¹	375	480	390	540	647	738.5	860.7	983.1
Net income ¹	833	-308	-1,019	-49	370	245.4	351.7	464.7
Net Debt ¹	1,268	1,139	572	1,321	1,407	1,741	1,631	1,456
Reference price ²	4.797	4.035	5.674	5.538	5.884	5.114	5.114	5.114
Nbr of stocks (in thousands)	1,457,476	1,351,475	1,332,715	1,286,457	1,258,062	1,247,788	-	-
Announcement Date	03/03/22	02/03/23	07/03/24	06/03/25	27/02/26	-	-	-

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	24.43x	2.09x	9.2x	1.67%	8.7B
GE AEROSPACE	36.9x	6.55x	27.15x	0.61%	310B
RTX CORPORATION	30.66x	2.81x	16.56x	1.63%	237B
ROLLS-ROYCE HOLDINGS PLC	32.4x	4.34x	19.82x	1%	137B
GENERAL DYNAMICS CORPORATION	20.81x	1.75x	14.37x	1.84%	93.57B
BAE SYSTEMS PLC	24.72x	1.9x	13.52x	2.04%	78.71B
NORTHROP GRUMMAN CORPORATION	19.65x	1.97x	13.98x	1.77%	78.05B
RHEINMETALL AG	34.52x	3.82x	17.1x	1.3%	66.69B
ROCKET LAB CORPORATION	-389.73x	67.36x	-1157.93x	-.--%	61.04B
L3HARRIS TECHNOLOGIES, INC.	25.82x	2.74x	15.24x	1.65%	55.82B
Average	-13.98x	9.53x	-101.10x	1.35%	112.71B
Weighted average by Cap.	7.77x	7.36x	-44.40x	1.22%