|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,030.00 GBX | 0.00% |
|
+2.73% | -19.89% |
| 07-02 | EXECUTIVE CHANGES: AB Dynamics appoints CFO; Physiomics names new COO | AN |
| 07-01 | AB Dynamics Appoints New Group CFO | MT |
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 | 236.4 | - | - |
| Change | - | -29.99% | 41.58% | 17.15% | -30.53% | -28.03% | - | - |
| Enterprise Value (EV) 1 | 384.9 | 255.9 | 371.6 | 444.3 | 287.1 | 193.2 | 181.1 | 167 |
| Change | - | -33.51% | 45.23% | 19.54% | -35.37% | -32.73% | -6.26% | -7.79% |
| P/E | 137x | - | 37.1x | 49.4x | 27.7x | 36.7x | 17.1x | 15.4x |
| PBR | 3.88x | 2.55x | 3.23x | 3.6x | 2.37x | 1.83x | 1.64x | 1.54x |
| PEG | - | - | - | -4.1x | 1.2x | -0.8x | 0x | 1.4x |
| Capitalization / Revenue | 6.23x | - | 4.01x | 4.25x | 2.86x | 2.03x | 1.88x | 1.74x |
| EV / Revenue | 5.89x | - | 3.69x | 3.99x | 2.5x | 1.66x | 1.44x | 1.23x |
| EV / EBITDA | 28.5x | - | 18.1x | 18.4x | 10.3x | 6.68x | 5.74x | 4.85x |
| EV / EBIT | 35.6x | - | 22.4x | 21.9x | 12.3x | 8.01x | 6.89x | 5.81x |
| EV / FCF | 36.9x | 16.2x | 22.6x | 22.4x | 11.3x | 11.3x | 9.37x | 8.26x |
| FCF Yield | 2.71% | 6.18% | 4.42% | 4.47% | 8.88% | 8.82% | 10.7% | 12.1% |
| 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% | 1.03% | 1.11% | 1.19% |
| EPS 2 | 0.131 | - | 0.474 | 0.417 | 0.515 | 0.281 | 0.601 | 0.667 |
| Distribution rate | 36.9% | - | 13.4% | 18.3% | 17.8% | 37.7% | 19% | 18.4% |
| 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 | -43.28 | -55.37 | -69.47 |
| Reference price 2 | 18.00 | 12.60 | 17.60 | 20.60 | 14.25 | 10.30 | 10.30 | 10.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 36.65x | 1.66x | 6.68x | 1.03% | 317M | |
| 15.19x | - | - | 2% | 4.36B | |
| 13.82x | 0.1x | 1.1x | 0.97% | 4B | |
| 12.57x | 0.36x | 4.47x | 3.37% | 3.99B | |
| 14.4x | 1.02x | 6.17x | 2.78% | 3.63B | |
| 12.58x | 1.21x | 8.41x | 1.43% | 3.04B | |
| 14.74x | 0.53x | 5.26x | -.--% | 2.35B | |
| 12.69x | 0.75x | 8.36x | 2.66% | 1.8B | |
| 18.28x | - | - | 2.98% | 1.19B | |
| 16.17x | 1.21x | 6.49x | 2.21% | 1.13B | |
| Average | 16.71x | 0.86x | 5.87x | 1.94% | 2.58B | |
| Weighted average by Cap. | 14.39x | 0.68x | 5.28x | 2% |
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
- Valuation Dynamics plc
Select your edition
All financial news and data tailored to specific country editions
