Valuation Dynamics plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 07:00:02 20/10/2025 pm IST			5-day change	1st Jan Change
16.80 ^USD	-14.47%		-.--%	-

16/04	AB Dynamics plc, H1 2026 Pre Recorded Earnings Call, Apr 14, 2026
16/04	AB Dynamics plc, H1 2026 Earnings Call, Apr 15, 2026

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	242.4	-	-
Change	-	-29.99%	41.58%	17.15%	-30.53%	-26.21%	-	-
Enterprise Value (EV) ¹	384.9	255.9	371.6	444.3	287.1	199.3	187.6	172.9
Change	-	-33.51%	45.23%	19.54%	-35.37%	-30.58%	-5.89%	-7.81%
P/E Ratio	137x	-	37.1x	49.4x	27.7x	37.6x	17.5x	15.8x
PBR	3.88x	2.55x	3.23x	3.6x	2.37x	1.88x	1.68x	1.58x
PEG	-	-	-	-4.1x	1.2x	-0.8x	0x	1.4x
Capitalization / Revenue	6.23x	-	4.01x	4.25x	2.86x	2.08x	1.93x	1.79x
EV / Revenue	5.89x	-	3.69x	3.99x	2.5x	1.71x	1.49x	1.27x
EV / EBITDA	28.5x	-	18.1x	18.4x	10.3x	6.9x	5.95x	5.02x
EV / EBIT	35.6x	-	22.4x	21.9x	12.3x	8.27x	7.13x	6.01x
EV / FCF	36.9x	16.2x	22.6x	22.4x	11.3x	11.5x	9.97x	8.55x
FCF Yield	2.71%	6.18%	4.42%	4.47%	8.88%	8.73%	10%	11.7%
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%	1.08%	1.16%
EPS ²	0.131	-	0.474	0.417	0.515	0.281	0.6022	0.6693
Distribution rate	36.9%	-	13.4%	18.3%	17.8%	37.7%	18.9%	18.3%
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	-43.09	-54.83	-69.47
Reference price ²	18.00	12.60	17.60	20.60	14.25	10.56	10.56	10.56
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	24/01/24	26/11/24	11/11/25	-	-	-

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.($)
HORIZON ROBOTICS	-18.35x	7.43x	-18.37x	-.--%	874.02Cr
NHK SPRING CO., LTD.	18.63x	0.91x	9.57x	1.82%	464.26Cr
AUMOVIO SE	17.75x	0.12x	1.27x	0.92%	451.78Cr
BREMBO N.V.	16.11x	1.12x	6.74x	2.51%	410.3Cr
JTEKT CORPORATION	18.29x	0.37x	5.32x	3.01%	395.75Cr
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	14.77x	1.47x	10.28x	1.2%	364.23Cr
HANON SYSTEMS	20.95x	0.65x	6.56x	-.--%	318.21Cr
FORYOU CORPORATION	14x	0.82x	9.21x	2.34%	197.65Cr
NEXTEER AUTOMOTIVE GROUP LIMITED	10.23x	0.18x	1.61x	3.87%	146.38Cr
Average	12.49x	1.45x	3.58x	1.74%	402.51Cr
Weighted average by Cap.	8.50x	2.35x	0.47x	1.37%