|
Delayed
London S.E.
17:26:50 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 173.75 GBX | +2.21% |
|
+5.30% | +8.59% |
| 10-03 | STM leads MIB; Eurozone inflation accelerates | AN |
| 07-02 | Solid State plc, 2026 Earnings Call, Jun 30, 2026 |
Company Valuation: Solid State plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 100.4 | 122.3 | 152.6 | 94.91 | 80.84 | 96.44 | - | - |
| Change | - | 21.79% | 24.74% | -37.79% | -14.82% | 19.3% | - | - |
| Enterprise Value (EV) 1 | 105.6 | 130.4 | 157.3 | 102.3 | 85.04 | 104.4 | 102.1 | 96.44 |
| Change | - | 23.46% | 20.59% | -34.94% | -16.88% | 22.81% | -2.2% | -5.58% |
| P/E | 39.8x | 16.7x | 17.2x | 186x | 20.1x | 17.7x | 15.3x | 10.6x |
| PBR | 3.71x | 2.11x | 2.36x | 0.3x | 1.28x | 2.05x | 1.97x | 3.47x |
| PEG | - | 0x | 0.8x | -2x | 0x | 0.5x | 1x | 0.2x |
| Capitalization / Revenue | 1.18x | 0.97x | 0.93x | 0.76x | 0.52x | 0.61x | 0.6x | 0.56x |
| EV / Revenue | 1.24x | 1.03x | 0.96x | 0.82x | 0.55x | 0.67x | 0.63x | 0.56x |
| EV / EBITDA | 11.5x | 9.19x | 7.63x | 10.9x | 6.11x | 7.25x | 6.66x | 5.36x |
| EV / EBIT | 14.3x | 11.2x | 9.23x | 17x | 8.85x | 10.6x | 9.61x | 7.42x |
| EV / FCF | 32.3x | - | 16.7x | 18.4x | 10x | 14.1x | 13.4x | 9.94x |
| FCF Yield | 3.09% | - | 5.99% | 5.43% | 9.98% | 7.12% | 7.47% | 10.1% |
| Dividend per Share 2 | 0.039 | 0.04 | 0.043 | 0.025 | 0.0275 | 0.0295 | 0.0326 | 0.0401 |
| Rate of return | 1.66% | 1.85% | 1.6% | 1.49% | 1.93% | 1.74% | 1.92% | 2.36% |
| EPS 2 | 0.059 | 0.129 | 0.156 | 0.009 | 0.071 | 0.0958 | 0.1111 | 0.1603 |
| Distribution rate | 66.1% | 31% | 27.6% | 278% | 38.7% | 30.8% | 29.3% | 25% |
| Net sales 1 | 85 | 126.5 | 163.3 | 125.1 | 154.1 | 156.8 | 161.5 | 173 |
| EBITDA 1 | 9.191 | 14.18 | 20.61 | 9.404 | 13.93 | 14.4 | 15.33 | 18 |
| EBIT 1 | 7.4 | 11.63 | 17.04 | 6.034 | 9.61 | 9.867 | 10.63 | 13 |
| Net income 1 | 2.523 | 6.69 | 8.872 | 0.512 | 4.088 | 5.45 | 6.3 | 9.1 |
| Net Debt 1 | 5.2 | 8.1 | 4.7 | 7.4 | 4.2 | 8 | 5.7 | - |
| Reference price 2 | 2.350 | 2.160 | 2.690 | 1.675 | 1.425 | 1.700 | 1.700 | 1.700 |
| Nbr of stocks (in thousands) | 42,733 | 56,622 | 56,713 | 56,663 | 56,731 | 56,731 | - | - |
| Announcement Date | 27/7/22 | 4/7/23 | 8/7/24 | 8/7/25 | 29/6/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.75x | 0.67x | 7.25x | 1.74% | 129M | |
| 30.6x | 5.87x | 17.38x | 0.63% | 202B | |
| 30.44x | 11.05x | 19.38x | 0.9% | 117B | |
| 47.46x | 6x | 20.27x | 0.89% | 111B | |
| 13.31x | 0.3x | 6.7x | 3.78% | 107B | |
| 33.48x | 5.49x | 18.04x | 1.02% | 79.45B | |
| 57.69x | 6.68x | 28.48x | 0.22% | 71.05B | |
| 20.48x | 3.42x | 13.09x | 1.31% | 64.04B | |
| 17.26x | 1.02x | 11.5x | 0.72% | 58.08B | |
| 14.87x | 5.23x | 10.62x | 0.85% | 47.78B | |
| Average | 28.33x | 4.57x | 15.27x | 1.21% | 85.8B | |
| Weighted average by Cap. | 30.58x | 5.39x | 16.58x | 1.16% |
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
- SOLI Stock
- Valuation Solid State plc
Select your edition
All financial news and data tailored to specific country editions
