|
Market Closed -
London S.E.
23:35:05 14/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 104.60 GBX | -2.79% |
|
-5.77% | +8.28% |
| 08-24 | JPMorgan raises Diploma, Barclays cuts Unite | AN |
| 08-14 | UBS raises Michael Page to 'buy' | AN |
Company Valuation: Essentra plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,038 | 712 | 488.3 | 381.3 | 275 | 296.6 | - | - |
| Change | - | -31.4% | -31.42% | -21.91% | -27.87% | 7.85% | - | - |
| Enterprise Value (EV) 1 | 1,273 | 598.2 | 550.8 | 449.5 | 335.7 | 392 | 382.6 | 371.7 |
| Change | - | -52.99% | -7.92% | -18.39% | -25.31% | 16.75% | -2.38% | -2.85% |
| P/E | 38.8x | -3.79x | 94.2x | 35.9x | 138x | 127x | 26.4x | 17.7x |
| PBR | 1.7x | 0.88x | 1.79x | 1.42x | 1.05x | 1.17x | 1.14x | 1.1x |
| PEG | - | 0x | -1x | 0x | -1.7x | 5.9x | 0x | 0.4x |
| Capitalization / Revenue | 1.08x | 2.11x | 1.54x | 1.26x | 0.91x | 0.92x | 0.89x | 0.85x |
| EV / Revenue | 1.33x | 1.77x | 1.74x | 1.49x | 1.11x | 1.21x | 1.14x | 1.06x |
| EV / EBITDA | 9.42x | 5.01x | 8.78x | 7.75x | 6.73x | 7.44x | 6.71x | 5.93x |
| EV / EBIT | 15.1x | 23.8x | 12.8x | 11.2x | 10.5x | 11.5x | 9.83x | 8.38x |
| EV / FCF | 51.5x | 24.6x | 32.2x | 32.6x | 22.7x | 21.3x | 18.5x | 14.3x |
| FCF Yield | 1.94% | 4.06% | 3.1% | 3.07% | 4.41% | 4.7% | 5.4% | 7% |
| Dividend per Share 2 | 0.06 | 0.033 | 0.036 | 0.043 | 0.034 | 0.0229 | 0.0257 | 0.0302 |
| Rate of return | 1.74% | 1.4% | 2.12% | 3.23% | 3.52% | 2.12% | 2.39% | 2.81% |
| EPS 2 | 0.089 | -0.624 | 0.018 | 0.037 | 0.007 | 0.0085 | 0.0407 | 0.0608 |
| Distribution rate | 67.4% | -5.29% | 200% | 116% | 486% | 269% | 63.2% | 49.7% |
| Net sales 1 | 959.7 | 337.9 | 316.3 | 302.4 | 302 | 323 | 335 | 350.1 |
| EBITDA 1 | 135.1 | 119.5 | 62.7 | 58 | 49.9 | 52.72 | 57.01 | 62.66 |
| EBIT 1 | 84 | 25.1 | 43.2 | 40.1 | 32 | 34.01 | 38.92 | 44.38 |
| Net income 1 | 26.9 | -183.8 | 5.4 | 10.6 | 2.1 | 1.833 | 11.39 | 16.62 |
| Net Debt 1 | 234.7 | -113.8 | 62.5 | 68.2 | 60.7 | 95.32 | 86 | 75.09 |
| Reference price 2 | 3.450 | 2.365 | 1.696 | 1.330 | 0.966 | 1.076 | 1.076 | 1.076 |
| Nbr of stocks (in thousands) | 300,821 | 301,047 | 287,918 | 286,708 | 284,712 | 283,587 | - | - |
| Announcement Date | 18/3/22 | 29/3/23 | 19/3/24 | 19/3/25 | 17/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 126.59x | 1.24x | 7.6x | 2.12% | 413M | |
| 14.64x | - | - | - | 13.38B | |
| 24.04x | 2.97x | 12.93x | 1.9% | 10.38B | |
| 296.15x | 60.39x | 199.88x | 0.13% | 7.67B | |
| 17.56x | 2.15x | 9.47x | -.--% | 6.59B | |
| 19x | 1.77x | 10.43x | 2.04% | 6.48B | |
| 80.18x | 26.08x | 65.9x | 0.28% | 5.58B | |
| 37.09x | 4.35x | 19.31x | 0.92% | 4.02B | |
| 83.57x | 7.24x | 31.58x | 0.41% | 3.57B | |
| 31.24x | - | - | - | 2.56B | |
| Average | 73.01x | 13.27x | 44.64x | 0.98% | 6.06B | |
| Weighted average by Cap. | 65.68x | 15.86x | 52.76x | 0.93% |
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
- ESNT Stock
- Valuation Essentra plc
Select your edition
All financial news and data tailored to specific country editions
