Valuation Dynamics plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 00:38:17 16/06/2026 HKT			5-day change	1st Jan Change
14.01 ^USD	-16.61%		0.00%	-16.61%

04-16	AB Dynamics plc, H1 2026 Pre Recorded Earnings Call, Apr 14, 2026
04-16	AB Dynamics plc, H1 2026 Earnings Call, Apr 15, 2026

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	407.2	285.1	403.6	472.9	328.5	247.9	-	-
Change	-	-29.99%	41.58%	17.15%	-30.53%	-24.54%	-	-
Enterprise Value (EV) ¹	384.9	255.9	371.6	444.3	287.1	204.8	193.1	178.4
Change	-	-33.51%	45.23%	19.54%	-35.37%	-28.66%	-5.73%	-7.58%
P/E	137x	-	37.1x	49.4x	27.7x	38.4x	17.9x	16.1x
PBR	3.88x	2.55x	3.23x	3.6x	2.37x	1.92x	1.72x	1.62x
PEG	-	-	-	-4.1x	1.2x	-0.8x	0x	1.4x
Capitalization / Revenue	6.23x	-	4.01x	4.25x	2.86x	2.13x	1.97x	1.83x
EV / Revenue	5.89x	-	3.69x	3.99x	2.5x	1.76x	1.54x	1.32x
EV / EBITDA	28.5x	-	18.1x	18.4x	10.3x	7.09x	6.13x	5.18x
EV / EBIT	35.6x	-	22.4x	21.9x	12.3x	8.49x	7.34x	6.21x
EV / FCF	36.9x	16.2x	22.6x	22.4x	11.3x	11.8x	10.3x	8.83x
FCF Yield	2.71%	6.18%	4.42%	4.47%	8.88%	8.5%	9.75%	11.3%
Dividend per Share ²	0.0484	0.053	0.0636	0.0763	0.0916	0.106	0.1141	0.1224
Rate of return	0.27%	0.42%	0.36%	0.37%	0.64%	0.98%	1.06%	1.13%
EPS ²	0.131	-	0.474	0.417	0.515	0.281	0.6022	0.6693
Distribution rate	36.9%	-	13.4%	18.3%	17.8%	37.7%	18.9%	18.3%
Net sales ¹	65.38	-	100.8	111.3	114.7	116.5	125.7	135.6
EBITDA ¹	13.5	-	20.52	24.2	27.8	28.9	31.52	34.42
EBIT ¹	10.82	-	16.6	20.3	23.3	24.11	26.29	28.76
Net income ¹	2.985	-	10.99	9.706	12	2.4	13.82	15.8
Net Debt ¹	-22.32	-29.2	-32	-28.6	-41.4	-43.09	-54.83	-69.47
Reference price ²	18.00	12.60	17.60	20.60	14.25	10.80	10.80	10.80
Nbr of stocks (in thousands)	22,622	22,626	22,934	22,954	23,054	22,954	-	-
Announcement Date	24/11/21	23/11/22	24/1/24	26/11/24	11/11/25	-	-	-

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.($)
HORIZON ROBOTICS	-14.02x	5.07x	-12.54x	-.--%	6.71B
NHK SPRING CO., LTD.	17.43x	-	-	1.74%	4.98B
JTEKT CORPORATION	12.59x	0.36x	4.39x	3.33%	4B
AUMOVIO SE	16.21x	0.1x	1.04x	1.03%	3.99B
BREMBO N.V.	14.76x	1.04x	6.26x	2.74%	3.7B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	12.97x	1.26x	8.7x	1.39%	3.12B
FORYOU CORPORATION	13.2x	0.78x	8.71x	2.56%	1.86B
NEXTEER AUTOMOTIVE GROUP LIMITED	8.69x	0.13x	1.16x	4.64%	1.22B
CHENGDU HAONENG TECHNOLOGY CO., LTD.	18.09x	-	-	3.01%	1.17B
Average	11.10x	1.25x	2.53x	2.27%	3.42B
Weighted average by Cap.	8.43x	1.84x	0.22x	1.77%