|
Market Closed -
London S.E.
16:35:10 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 492.80 GBX | +0.12% |
|
+0.16% | +51.44% |
| 10-22 | Moody's Revises ABB's Outlook to Positive; Ratings Maintained | MT |
| 10-01 | Tungsten West names Katherine Callaghan as non-exec director | AN |
Company Valuation: Rotork plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,068 | 2,635 | 2,782 | 2,653 | 2,687 | 4,009 | - | - |
| Change | - | -14.13% | 5.58% | -4.64% | 1.29% | 49.21% | - | - |
| Enterprise Value (EV) 1 | 2,954 | 2,529 | 2,647 | 2,527 | 2,621 | 3,913 | 3,855 | 3,784 |
| Change | - | -14.4% | 4.69% | -4.53% | 3.73% | 49.29% | -1.5% | -1.83% |
| P/E | 38.8x | 28.4x | 24.5x | 25.9x | 23.8x | 32x | 27.7x | 25.2x |
| PBR | 5.81x | 4.48x | 4.49x | 4.46x | 4.7x | 6.7x | 6.09x | 5.41x |
| PEG | - | 1.6x | 1.1x | -3.11x | 1.8x | 2.6x | 1.8x | 2.5x |
| Capitalization / Revenue | 5.39x | 4.1x | 3.87x | 3.52x | 3.46x | 5.08x | 4.84x | 4.61x |
| EV / Revenue | 5.19x | 3.94x | 3.68x | 3.35x | 3.37x | 4.96x | 4.65x | 4.35x |
| EV / EBITDA | 20.3x | 15.8x | 14.7x | 12.9x | 12.5x | 18.4x | 17.2x | 16x |
| EV / EBIT | 23.1x | 17.7x | 16.1x | 14.2x | 13.7x | 20.1x | 18.7x | 17.3x |
| EV / FCF | 44x | 54.2x | 22.5x | 18.7x | 22.5x | 32.3x | 26.6x | 23.5x |
| FCF Yield | 2.27% | 1.84% | 4.44% | 5.33% | 4.44% | 3.1% | 3.75% | 4.25% |
| Dividend per Share 2 | 0.064 | 0.067 | 0.072 | 0.0775 | 0.083 | 0.0864 | 0.0905 | 0.0957 |
| Rate of return | 1.79% | 2.19% | 2.22% | 2.47% | 2.55% | 1.75% | 1.84% | 1.95% |
| EPS 2 | 0.092 | 0.108 | 0.132 | 0.121 | 0.137 | 0.1537 | 0.1775 | 0.1956 |
| Distribution rate | 69.6% | 62% | 54.5% | 64% | 60.6% | 56.2% | 51% | 48.9% |
| Net sales 1 | 569.2 | 641.8 | 719.2 | 754.4 | 777.3 | 788.9 | 828.1 | 869.9 |
| EBITDA 1 | 145.4 | 159.6 | 180.4 | 196.3 | 209.9 | 212.5 | 224.1 | 237 |
| EBIT 1 | 128.1 | 143.2 | 164.5 | 178.4 | 191.5 | 194.5 | 206.6 | 218.5 |
| Net income 1 | 80.24 | 93.2 | 113.1 | 103.6 | 115.4 | 126.8 | 142 | 153.8 |
| Net Debt 1 | -114.1 | -105.9 | -134.4 | -125.3 | -65.3 | -95.48 | -154.3 | -224.8 |
| Reference price 2 | 3.572 | 3.066 | 3.236 | 3.138 | 3.254 | 4.922 | 4.922 | 4.922 |
| Nbr of stocks (in thousands) | 858,950 | 859,293 | 859,583 | 845,287 | 825,648 | 813,491 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 05/03/24 | 11/03/25 | 10/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.02x | 4.95x | 18.39x | 1.75% | 5.33B | |
| 29.09x | 5.2x | 18.97x | 0.9% | 114B | |
| 30.89x | 4.85x | 18.34x | 1.73% | 88.09B | |
| 28.88x | 3.3x | 19.06x | 0.72% | 63.24B | |
| 40.57x | 6.34x | 27.94x | 1.88% | 59.14B | |
| 39.38x | 7.98x | 23.34x | -.--% | 57.22B | |
| 24.21x | 4.65x | 16.02x | 2.47% | 34.09B | |
| 30.15x | 3.98x | 15.02x | 0.11% | 29.31B | |
| 22.66x | 3.28x | 14.15x | 1.03% | 27.42B | |
| 20.3x | 2.48x | 10.65x | 1.84% | 21.39B | |
| Average | 29.82x | 4.70x | 18.19x | 1.24% | 49.88B | |
| Weighted average by Cap. | 30.95x | 5.02x | 19.37x | 1.15% |
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
- Stocks
- ROR Stock
- Valuation Rotork plc
Select your edition
All financial news and data tailored to specific country editions
