Valuation Synectics plc

Equities

Market Closed - London S.E. Other stock markets 16:35:20 08/12/2025 GMT			5-day change	1st Jan Change
285.00 ^GBX	0.00%		+2.70%	-19.03%

11-24	EARNINGS AND TRADING: IntelliAM AI fundraise; Synectics extends deal	AN
11-03	Northcoders contract wins; Verici Dx completes audit	AN

Data adjusted to current consolidation scope

Fiscal Period: November	2019	2020	2021	2022	2023	2024
Capitalization ¹	25.6	18.05	19	19	17.73	51.51
Change	-	-29.5%	5.28%	0%	-6.67%	190.48%
Enterprise Value (EV) ¹	22.02	13.97	17.2	17.56	15.07	43.84
Change	-	-36.54%	23.09%	2.13%	-14.21%	190.97%
P/E ratio	15.9x	-3.88x	-39.7x	13x	8.2x	16.7x
PBR	0.62x	0.49x	0.54x	0.51x	0.46x	1.25x
PEG	-	0x	0.4x	-0x	0.2x	0.4x
Capitalization / Revenue	0.37x	0.4x	0.44x	0.49x	0.36x	0.92x
EV / Revenue	0.32x	0.31x	0.39x	0.45x	0.31x	0.79x
EV / EBITDA	7.07x	-2.98x	-27.6x	11.3x	4.48x	8.64x
EV / EBIT	8.51x	-2.66x	-20x	15.9x	4.93x	9.15x
EV / FCF	-9.21x	2.31x	-10.7x	-19.7x	21.9x	7.93x
FCF Yield	-10.9%	43.3%	-9.33%	-5.08%	4.56%	12.6%
Dividend per Share ²	0.013	-	0.015	0.02	0.03	0.045
Rate of return	0.85%	-	1.33%	1.78%	2.86%	1.48%
EPS ²	0.096	-0.277	-0.0284	0.0867	0.128	0.183
Distribution rate	13.5%	-	-52.9%	23.1%	23.4%	24.6%
Net sales ¹	68.51	44.65	43.6	39.12	49.13	55.81
EBITDA ¹	3.116	-4.691	-0.622	1.548	3.361	5.072
EBIT ¹	2.587	-5.25	-0.862	1.102	3.056	4.792
Net income ¹	1.63	-4.671	-0.479	1.465	2.163	3.179
Net Debt ¹	-3.58	-4.074	-1.802	-1.436	-2.666	-7.669
Reference price ²	1.525	1.075	1.125	1.125	1.050	3.050
Nbr of stocks (in thousands)	16,784	16,787	16,889	16,889	16,889	16,889
Announcement Date	23/03/20	23/03/21	04/03/22	22/02/23	19/03/24	01/04/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SYNECTICS PLC	-	-	-	-	64.44M
VERISURE PLC	-71.88x	5.37x	11.71x	-	17.09B
SECOM CO., LTD.	20.03x	1.41x	7.79x	1.94%	14.05B
SECURITAS AB	15.07x	0.75x	7.79x	3.38%	8.6B
LOOMIS AB	13.33x	1.19x	5.36x	4%	2.67B
THE GEO GROUP, INC.	8.97x	1.48x	8.34x	-	2.29B
ADITYA INFOTECH LIMITED	58.6x	-	-	-	1.95B
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A.	12.6x	0.57x	5.04x	5.4%	1.55B
PROSEGUR CASH, S.A.	9.24x	0.86x	4.77x	6.18%	1.04B
Average	8.24x	1.66x	7.26x	4.18%	5.48B
Weighted average by Cap.	-12.54x	2.67x	8.94x	2.93%