Company Valuation: James Latham plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 180.3 241.8 244.1 311.3 298.9 293.9 - -
Change - 34.1% 0.96% 27.55% -3.98% -1.69% - -
Enterprise Value (EV) 1 180.3 241.8 182.1 236 230.4 217.4 265.3 251.2
Change - 34.1% -24.69% 29.64% -2.38% -5.65% 10.54% -5.31%
P/E 12.2x 5.37x 6.81x 9.95x 12x 10.4x 12.1x 12x
PBR - - - - - - - -
PEG - 0x -0.3x -0.3x -0.6x 3.74x -1.94x 20.93x
Capitalization / Revenue - - 0.6x 0.85x 0.82x 0.68x 0.72x 0.69x
EV / Revenue - - 0.45x 0.64x 0.63x 0.55x 0.65x 0.59x
EV / EBITDA - - 3.8x 7.76x 8.96x 7.8x 9.18x 8.32x
EV / EBIT - - 4.17x 9.03x 11.4x 9.88x 11.6x 10.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 0.3605 0.3375 0.3525 0.367 0.372 0.378
Rate of return - - 2.95% 3.01% 3.28% 3.82% 3.53% 3.58%
EPS 2 0.752 2.283 1.792 1.126 0.899 0.924 0.872 0.877
Distribution rate - - 20.1% 30% 39.2% 39.7% 42.7% 43.1%
Net sales 1 - - 408.4 366.5 366.6 393 410.4 428.5
EBITDA 1 - - 47.87 30.41 25.72 27.87 28.9 30.2
EBIT 1 - - 43.7 26.14 20.19 22 22.9 23.2
Net income 1 14.98 45.64 35.92 22.66 18.15 18.6 17.6 17.7
Net Debt 1 - - -62.02 -75.29 -68.52 -50.78 -28.6 -42.7
Reference price 2 9.15 12.25 12.20 11.20 10.75 10.55 10.55 10.55
Nbr of stocks (in thousands) 19,704 19,736 20,007 27,796 27,808 27,857 - -
Announcement Date 23/06/21 29/06/22 29/06/23 27/06/24 26/06/25 02/07/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

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. LTHM Stock
  4. Valuation James Latham plc