Valuation Anpario plc

Equities

Delayed London S.E. Other stock markets 07:54:13 15/05/2026 pm IST			5-day change	1st Jan Change
548.80 ^GBX	-0.58%		-1.12%	+15.54%

28/04	Red Capital leadership shakeup, to focus on Venezuela	AN
27/04	Anpario plc authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	143.1	120.1	51.66	80.26	97.83	113.4	-
Change	-	-16.12%	-56.97%	55.35%	21.89%	15.88%	-
Enterprise Value (EV) ¹	127.7	106.5	41.01	69.76	85.67	96.48	91.03
Change	-	-16.59%	-61.49%	70.09%	22.8%	12.63%	-5.66%
P/E ratio	-	33.1x	-	-	-	-	-
PBR	3.55x	-	-	1.82x	2.06x	2.14x	1.91x
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	4.29x	3.63x	1.67x	2.1x	2.07x	2.25x	2.16x
EV / Revenue	3.83x	3.22x	1.32x	1.83x	1.82x	1.92x	1.73x
EV / EBITDA	18.3x	20.4x	9.19x	9.99x	8.88x	9.41x	8.47x
EV / EBIT	22.6x	26.7x	12.7x	12.1x	10.4x	10.8x	9.75x
EV / FCF	57.3x	-324x	-	18.6x	13.2x	14.2x	11.8x
FCF Yield	1.74%	-0.31%	-	5.38%	7.58%	7.06%	8.5%
Dividend per Share ²	0.1	0.105	0.107	0.1125	0.125	0.1334	0.1375
Rate of return	1.62%	2.1%	4.16%	2.87%	2.63%	2.42%	2.49%
EPS ²	-	0.151	-	-	-	-	-
Distribution rate	-	69.5%	-	-	-	-	-
Net sales ¹	33.37	33.1	31	38.2	47.18	50.35	52.52
EBITDA ¹	6.977	5.208	4.463	6.985	9.643	10.25	10.75
EBIT ¹	5.651	3.983	3.226	5.789	8.203	8.91	9.34
Net income	4.683	3.303	-	-	-	-	-
Net Debt ¹	-15.46	-13.57	-10.65	-10.5	-12.16	-16.88	-22.34
Reference price ²	6.160	5.000	2.575	3.925	4.750	5.520	5.520
Nbr of stocks (in thousands)	23,238	24,013	20,063	20,448	20,596	20,537	-
Announcement Date	16/03/22	22/03/23	20/03/24	31/03/25	31/03/26	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ANPARIO PLC	-	1.92x	9.41x	2.42%	15Cr
GUANGDONG HAID GROUP CO., LIMITED	16.45x	0.53x	9.07x	3.1%	1.15TCr
NEW HOPE LIUHE CO.,LTD.	106.88x	0.76x	13.97x	0.17%	563.79Cr
PT CHAROEN POKPHAND INDONESIA TBK	11.08x	0.89x	7.3x	4.04%	389.87Cr
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD.	41.25x	0.74x	13.62x	1.01%	239.09Cr
AKTIESELSKABET SCHOUW & CO.	10.94x	0.53x	5.96x	2.89%	234.86Cr
AVANTI FEEDS LIMITED	28.9x	-	-	0.75%	189.46Cr
Average	35.92x	0.89x	9.89x	2.06%	396.83Cr
Weighted average by Cap.	36.68x	0.66x	10.01x	2.28%