|
Market Closed -
London S.E.
09:05:21 15/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 115.00 GBX | -1.88% |
|
+3.23% | +19.05% |
| 24/08 | JPMorgan raises Diploma, Barclays cuts Unite | AN |
| 14/08 | 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 | 326.1 | - | - |
| Change | - | -31.4% | -31.42% | -21.91% | -27.87% | 18.58% | - | - |
| Enterprise Value (EV) 1 | 1,273 | 598.2 | 550.8 | 449.5 | 335.7 | 422.1 | 413 | 402.1 |
| Change | - | -52.99% | -7.92% | -18.39% | -25.31% | 25.73% | -2.17% | -2.63% |
| P/E | 38.8x | -3.79x | 94.2x | 35.9x | 138x | 123x | 28.3x | 18.9x |
| PBR | 1.7x | 0.88x | 1.79x | 1.42x | 1.05x | 1.25x | 1.22x | 1.18x |
| PEG | - | 0x | -1x | 0x | -1.7x | 3.6x | 0x | 0.4x |
| Capitalization / Revenue | 1.08x | 2.11x | 1.54x | 1.26x | 0.91x | 1.02x | 0.97x | 0.93x |
| EV / Revenue | 1.33x | 1.77x | 1.74x | 1.49x | 1.11x | 1.32x | 1.23x | 1.14x |
| EV / EBITDA | 9.42x | 5.01x | 8.78x | 7.75x | 6.73x | 8.07x | 7.22x | 6.39x |
| EV / EBIT | 15.1x | 23.8x | 12.8x | 11.2x | 10.5x | 12.4x | 10.6x | 8.98x |
| EV / FCF | 51.5x | 24.6x | 32.2x | 32.6x | 22.7x | 22.9x | 21.1x | 15.7x |
| FCF Yield | 1.94% | 4.06% | 3.1% | 3.07% | 4.41% | 4.37% | 4.75% | 6.37% |
| Dividend per Share 2 | 0.06 | 0.033 | 0.036 | 0.043 | 0.034 | 0.0226 | 0.0256 | 0.0303 |
| Rate of return | 1.74% | 1.4% | 2.12% | 3.23% | 3.52% | 1.96% | 2.23% | 2.63% |
| EPS 2 | 0.089 | -0.624 | 0.018 | 0.037 | 0.007 | 0.00937 | 0.0407 | 0.0608 |
| Distribution rate | 67.4% | -5.29% | 200% | 116% | 486% | 241% | 63% | 49.8% |
| Net sales 1 | 959.7 | 337.9 | 316.3 | 302.4 | 302 | 319.8 | 336.4 | 351.3 |
| EBITDA 1 | 135.1 | 119.5 | 62.7 | 58 | 49.9 | 52.28 | 57.19 | 62.91 |
| EBIT 1 | 84 | 25.1 | 43.2 | 40.1 | 32 | 34.01 | 39.03 | 44.78 |
| Net income 1 | 26.9 | -183.8 | 5.4 | 10.6 | 2.1 | 2.169 | 11.39 | 16.62 |
| Net Debt 1 | 234.7 | -113.8 | 62.5 | 68.2 | 60.7 | 96 | 86.85 | 75.97 |
| Reference price 2 | 3.450 | 2.365 | 1.696 | 1.330 | 0.966 | 1.150 | 1.150 | 1.150 |
| Nbr of stocks (in thousands) | 3,00,821 | 3,01,047 | 2,87,918 | 2,86,708 | 2,84,712 | 2,83,587 | - | - |
| Announcement Date | 18/03/22 | 29/03/23 | 19/03/24 | 19/03/25 | 17/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 125.08x | 1.34x | 8.19x | 1.93% | 44Cr | |
| 30.89x | 5.48x | 20.01x | 0.84% | 12TCr | |
| 34.65x | 5.47x | 20.75x | 1.55% | 9.71TCr | |
| 28.62x | 3.27x | 18.89x | 0.73% | 6.27TCr | |
| 41.9x | 8.49x | 24.85x | -.--% | 6.09TCr | |
| 40.81x | 6.35x | 27.99x | 1.92% | 5.97TCr | |
| 28.3x | 5.24x | 18.36x | 2.12% | 3.67TCr | |
| 20.82x | 1.78x | 12.83x | 2.26% | 3.03TCr | |
| 31.04x | 4.1x | 15.49x | 0.11% | 3.02TCr | |
| 20.72x | 3.58x | 11.46x | 1.47% | 2.86TCr | |
| Average | 40.28x | 4.51x | 17.88x | 1.29% | 5.27TCr | |
| Weighted average by Cap. | 32.48x | 5.25x | 20.21x | 1.15% |
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
