|
Market Closed -
London S.E.
09:05:27 28/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 108.80 GBX | -2.33% |
|
+0.37% | +12.63% |
| 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 | 308.5 | - | - |
| Change | - | -31.4% | -31.42% | -21.91% | -27.87% | 12.18% | - | - |
| Enterprise Value (EV) 1 | 1,273 | 598.2 | 550.8 | 449.5 | 335.7 | 403.9 | 394.5 | 383.6 |
| Change | - | -52.99% | -7.92% | -18.39% | -25.31% | 20.29% | -2.31% | -2.77% |
| P/E | 38.8x | -3.79x | 94.2x | 35.9x | 138x | 128x | 26.7x | 17.9x |
| PBR | 1.7x | 0.88x | 1.79x | 1.42x | 1.05x | 1.18x | 1.16x | 1.11x |
| PEG | - | 0x | -1x | 0x | -1.7x | 6x | 0x | 0.4x |
| Capitalization / Revenue | 1.08x | 2.11x | 1.54x | 1.26x | 0.91x | 0.96x | 0.92x | 0.88x |
| EV / Revenue | 1.33x | 1.77x | 1.74x | 1.49x | 1.11x | 1.25x | 1.18x | 1.1x |
| EV / EBITDA | 9.42x | 5.01x | 8.78x | 7.75x | 6.73x | 7.66x | 6.92x | 6.12x |
| EV / EBIT | 15.1x | 23.8x | 12.8x | 11.2x | 10.5x | 11.9x | 10.1x | 8.64x |
| EV / FCF | 51.5x | 24.6x | 32.2x | 32.6x | 22.7x | 21.9x | 19.1x | 14.7x |
| FCF Yield | 1.94% | 4.06% | 3.1% | 3.07% | 4.41% | 4.56% | 5.23% | 6.78% |
| Dividend per Share 2 | 0.06 | 0.033 | 0.036 | 0.043 | 0.034 | 0.0229 | 0.0257 | 0.0302 |
| Rate of return | 1.74% | 1.4% | 2.12% | 3.23% | 3.52% | 2.1% | 2.36% | 2.78% |
| EPS 2 | 0.089 | -0.624 | 0.018 | 0.037 | 0.007 | 0.0085 | 0.0407 | 0.0608 |
| Distribution rate | 67.4% | -5.29% | 200% | 116% | 486% | 269% | 63.2% | 49.7% |
| Net sales 1 | 959.7 | 337.9 | 316.3 | 302.4 | 302 | 323 | 335 | 350.1 |
| EBITDA 1 | 135.1 | 119.5 | 62.7 | 58 | 49.9 | 52.72 | 57.01 | 62.66 |
| EBIT 1 | 84 | 25.1 | 43.2 | 40.1 | 32 | 34.01 | 38.92 | 44.38 |
| Net income 1 | 26.9 | -183.8 | 5.4 | 10.6 | 2.1 | 1.833 | 11.39 | 16.62 |
| Net Debt 1 | 234.7 | -113.8 | 62.5 | 68.2 | 60.7 | 95.32 | 86 | 75.09 |
| Reference price 2 | 3.450 | 2.365 | 1.696 | 1.330 | 0.966 | 1.088 | 1.088 | 1.088 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 128x | 1.25x | 7.66x | 2.1% | 42Cr | |
| 15.21x | - | - | - | 1.39TCr | |
| 23.56x | 2.92x | 12.69x | 1.94% | 1.03TCr | |
| 346.64x | 63.21x | 232.4x | 0.13% | 795.65Cr | |
| 18.13x | 2.13x | 9.4x | -.--% | 654.9Cr | |
| 18.97x | 1.75x | 10.3x | 2.1% | 642.85Cr | |
| 92.01x | 29.98x | 75.74x | 0.24% | 637.98Cr | |
| 36.57x | 4.25x | 19.05x | 0.93% | 395.51Cr | |
| 82.99x | 7.19x | 31.3x | 0.42% | 340.27Cr | |
| 27.41x | - | - | - | 285.47Cr | |
| Average | 78.95x | 14.09x | 49.82x | 0.98% | 621.19Cr | |
| Weighted average by Cap. | 74.02x | 17.44x | 61.17x | 0.92% |
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
