Company Valuation: Synectics plc

Data adjusted to current consolidation scope
Fiscal Period: November 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 19 19 17.73 51.51 47.13 30.76 - -
Change - 0% -6.67% 190.48% -8.5% -34.74% - -
Enterprise Value (EV) 1 19 14.74 13.13 41.95 47.13 22.25 21.7 18.65
Change - -22.4% -10.98% 219.63% 12.34% -52.78% -2.48% -14.05%
P/E -40.2x - - - 12.7x - - -
PBR - - - - - 0.72x 0.67x 0.6x
PEG - - - - - - - -
Capitalization / Revenue - 0.41x 0.36x 0.92x - 0.5x 0.44x 0.38x
EV / Revenue - 0.32x 0.27x 0.75x - 0.36x 0.31x 0.23x
EV / EBITDA - 4.42x 2.73x 6.77x - 5.37x 3.11x 1.7x
EV / EBIT - - - - - 10.3x 4.34x 2.08x
EV / FCF - - - - - -7.09x 14.6x 4.59x
FCF Yield - - - - - -14.1% 6.83% 21.8%
Dividend per Share 2 - 0.02 0.03 0.045 - 0.055 0.06 0.065
Rate of return - 1.78% 2.86% 1.48% - 3.01% 3.29% 3.56%
EPS 2 -0.028 - - - 0.218 - - -
Distribution rate - - - - - - - -
Net sales 1 - 46.37 49.13 55.81 - 62.01 69.52 79.95
EBITDA 1 - 3.338 4.8 6.2 - 4.146 6.988 10.97
EBIT 1 - - - - - 2.158 5 8.981
Net income -0.479 - - - 3.706 - - -
Net Debt 1 - -4.256 -4.608 -9.559 - -8.502 -9.054 -12.1
Reference price 2 1.125 1.125 1.050 3.050 2.775 1.825 1.825 1.825
Nbr of stocks (in thousands) 16,889 16,889 16,889 16,889 16,984 16,852 - -
Announcement Date 22/2/22 22/2/23 27/2/24 4/3/25 3/3/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.36x5.37x - 41.47M
21.74x1.67x8.79x1.86% 16.49B
85.15x3.44x7.6x2.3% 10.57B
12.48x0.76x7.63x3.98% 8.87B
65.81x - - - 4.5B
24.17x1.81x9.8x - 4.04B
14.5x1.55x6.57x3.11% 3.65B
11.95x0.6x5.2x5.82% 1.85B
Average 33.68x 1.46x 7.28x 3.41% 6.25B
Weighted average by Cap. 36.78x 1.86x 8.05x 2.71%

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

  1. Stock Market
  2. Stocks
  3. SNX Stock
  4. Valuation Synectics plc
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!