Valuation Renishaw plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:12 20/07/2026 pm IST			5-day change	1st Jan Change
4,796.00 ^GBX	-0.66%		-0.58%	+36.64%

06/07	FTSE slips as weak UK construction weighs	AN
06/07	WINNERS & LOSERS: easyJet nears takeover deal; defence stocks rise	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,585	2,597	2,838	2,691	2,080	3,489	-	-
Change	-	-27.57%	9.28%	-5.18%	-22.69%	67.76%	-	-
Enterprise Value (EV) ¹	3,390	2,360	2,644	2,491	1,822	3,240	3,188	3,137
Change	-	-30.39%	12.07%	-5.79%	-26.86%	77.82%	-1.61%	-1.6%
P/E	32.2x	21.6x	24.4x	27.8x	24.8x	32.2x	26.2x	23.7x
PBR	5.09x	3.18x	3.16x	2.98x	2.25x	3.61x	3.35x	3.1x
PEG	-	2.71x	-7.08x	-1.7x	-1.8x	1.1x	1.1x	2.3x
Capitalization / Revenue	6.34x	3.87x	4.12x	3.89x	2.92x	4.39x	4.18x	3.95x
EV / Revenue	5.99x	3.52x	3.84x	3.6x	2.56x	4.08x	3.82x	3.55x
EV / EBITDA	21.5x	12x	16.5x	17.6x	12.3x	18.3x	16.3x	14.2x
EV / EBIT	28.6x	14.6x	20.3x	22.9x	16.2x	23.4x	20.5x	18.1x
EV / FCF	27.2x	28.7x	358x	46.6x	18.9x	53.5x	34.3x	30.3x
FCF Yield	3.67%	3.49%	0.28%	2.15%	5.28%	1.87%	2.92%	3.3%
Dividend per Share ²	0.66	0.726	0.762	0.762	0.781	0.8232	0.8875	0.9562
Rate of return	1.34%	2.03%	1.95%	2.06%	2.73%	1.72%	1.85%	1.99%
EPS ²	1.532	1.654	1.597	1.332	1.152	1.487	1.832	2.021
Distribution rate	43.1%	43.9%	47.7%	57.2%	67.8%	55.4%	48.4%	47.3%
Net sales ¹	565.6	671.1	688.6	691.3	713	794.6	834.4	884
EBITDA ¹	157.6	197.4	160.7	141.5	148	177	195.7	221.4
EBIT ¹	118.6	161.4	130.4	108.7	112.3	138.3	155.3	173.2
Net income ¹	111.5	120.4	116.1	96.89	83.76	108.2	133.3	147
Net Debt ¹	-195	-236.9	-193.1	-199.3	-258	-249.4	-301.6	-352.6
Reference price ²	49.26	35.68	39.02	37.00	28.60	47.96	47.96	47.96
Nbr of stocks (in thousands)	72,776	72,776	72,720	72,720	72,729	72,757	-	-
Announcement Date	21/10/21	15/09/22	19/09/23	12/09/24	18/09/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RENISHAW PLC	32.46x	4.11x	18.44x	1.71%	472.58Cr
KEYSIGHT TECHNOLOGIES, INC.	43.66x	7.78x	24.58x	-.--%	5.4TCr
MKS INC.	40.23x	5.22x	19.51x	0.31%	2.19TCr
SKYVERSE TECHNOLOGY CO., LTD.	272.97x	-	-	-	1.62TCr
COGNEX CORPORATION	44.78x	9.25x	33.21x	0.54%	1.07TCr
WUHAN JINGCE ELECTRONICS GROUP CO., LTD.	179.01x	14.76x	79.51x	-.--%	978.22Cr
ESCO TECHNOLOGIES INC.	51.29x	6.23x	25.36x	-	825.2Cr
RALLIANT CORPORATION	36.71x	3.89x	19.45x	0.27%	785.43Cr
SHENZHEN SEICHI TECHNOLOGIES CO., LTD.	162.02x	-	-	-	709.38Cr
Average	95.90x	7.32x	31.44x	0.47%	1.56TCr
Weighted average by Cap.	84.69x	7.50x	28.47x	0.21%