|
Market Closed -
OTC Markets
02:11:57 14/07/2026 HKT
|
5-day change | 1st Jan Change | ||
| 16.18 USD | +15.49% |
|
-.--% | -3.69% |
| 07-29 | Deutsche Bank cuts Diageo and Luceco | AN |
| 07-28 | AB Dynamics warns on revenue, plans to exit VadoTech business | AN |
Company Valuation: Dynamics plc
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 | 179.3 | - | - |
| Change | - | -29.99% | 41.58% | 17.15% | -30.53% | -45.43% | - | - |
| Enterprise Value (EV) 1 | 384.9 | 255.9 | 371.6 | 444.3 | 287.1 | 143.2 | 137.7 | 128.4 |
| Change | - | -33.51% | 45.23% | 19.54% | -35.37% | -50.14% | -3.79% | -6.77% |
| P/E | 137x | - | 37.1x | 49.4x | 27.7x | -48.9x | 19.9x | 17.4x |
| PBR | 3.88x | 2.55x | 3.23x | 3.6x | 2.37x | 1.42x | 1.4x | 1.36x |
| PEG | - | - | - | -4.1x | 1.2x | 0x | -0x | 1.2x |
| Capitalization / Revenue | 6.23x | - | 4.01x | 4.25x | 2.86x | 1.97x | 1.84x | 1.73x |
| EV / Revenue | 5.89x | - | 3.69x | 3.99x | 2.5x | 1.57x | 1.42x | 1.24x |
| EV / EBITDA | 28.5x | - | 18.1x | 18.4x | 10.3x | 6.3x | 5.61x | 4.83x |
| EV / EBIT | 35.6x | - | 22.4x | 21.9x | 12.3x | 7.85x | 7.03x | 6.03x |
| EV / FCF | 36.9x | 16.2x | 22.6x | 22.4x | 11.3x | 21x | 8.58x | 8.1x |
| FCF Yield | 2.71% | 6.18% | 4.42% | 4.47% | 8.88% | 4.75% | 11.7% | 12.3% |
| Dividend per Share 2 | 0.0484 | 0.053 | 0.0636 | 0.0763 | 0.0916 | 0.0997 | 0.1078 | 0.1165 |
| Rate of return | 0.27% | 0.42% | 0.36% | 0.37% | 0.64% | 1.28% | 1.38% | 1.49% |
| EPS 2 | 0.131 | - | 0.474 | 0.417 | 0.515 | -0.1597 | 0.3915 | 0.4492 |
| Distribution rate | 36.9% | - | 13.4% | 18.3% | 17.8% | -62.4% | 27.5% | 25.9% |
| Net sales 1 | 65.38 | - | 100.8 | 111.3 | 114.7 | 91.21 | 97.3 | 103.6 |
| EBITDA 1 | 13.5 | - | 20.52 | 24.2 | 27.8 | 22.73 | 24.57 | 26.61 |
| EBIT 1 | 10.82 | - | 16.6 | 20.3 | 23.3 | 18.24 | 19.6 | 21.3 |
| Net income 1 | 2.985 | - | 10.99 | 9.706 | 12 | -4.675 | 9.225 | 10.62 |
| Net Debt 1 | -22.32 | -29.2 | -32 | -28.6 | -41.4 | -36.12 | -41.55 | -50.87 |
| Reference price 2 | 18.000 | 12.600 | 17.600 | 20.600 | 14.250 | 7.810 | 7.810 | 7.810 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -19.3x | 7.54x | -17.08x | -.--% | 8.77B | |
| 15.98x | - | - | 1.9% | 4.67B | |
| 13.4x | 0.37x | 4.62x | 3.18% | 4.31B | |
| -22.53x | 0.12x | 1.36x | 0.72% | 4.16B | |
| 13.92x | 1x | 6x | 2.88% | 3.69B | |
| 14.18x | 1.41x | 9.68x | 1.26% | 3.46B | |
| 14.83x | 0.54x | 5.44x | -.--% | 2.66B | |
| 11.08x | 0.23x | 2.1x | 3.64% | 1.72B | |
| 19.35x | - | - | 2.58% | 1.27B | |
| Average | 6.77x | 1.60x | 1.73x | 1.8% | 3.86B | |
| Weighted average by Cap. | 1.52x | 2.73x | -1.75x | 1.44% |
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
- ABDP Stock
- ABDDF Stock
- Valuation Dynamics plc
Select your edition
All financial news and data tailored to specific country editions
