|
Market Closed -
London S.E.
09:05:29 15/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 574.00 GBX | +0.70% |
|
+0.17% | +4.84% |
| 27/07 | EARNINGS AND TRADING: Science Group profit slips; RTC holds dividend | AN |
| 27/07 | Science Group Sees 2026 Buyback Program Exceeding GBP20 Million | MT |
Company Valuation: Science Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 207.6 | 179.3 | 178.2 | 202.7 | 236.2 | 233.2 | - | - |
| Change | - | -13.59% | -0.64% | 13.73% | 16.55% | -1.27% | - | - |
| Enterprise Value (EV) 1 | 188.6 | 149.8 | 160.2 | 175.9 | 236.2 | 178.5 | 164.8 | 153 |
| Change | - | -20.54% | 6.92% | 9.78% | 34.3% | -24.42% | -7.71% | -7.12% |
| P/E | - | 17.5x | 32.4x | 17.4x | - | 15.9x | 14.2x | 17.5x |
| PBR | - | - | - | - | - | 2.43x | 2.02x | - |
| PEG | - | - | -0.7x | 0x | - | - | 1.2x | -0.9x |
| Capitalization / Revenue | 2.56x | 2.08x | 1.57x | 1.83x | 2.12x | 2.32x | 2.26x | 2.19x |
| EV / Revenue | 2.32x | 1.74x | 1.41x | 1.59x | 2.12x | 1.78x | 1.6x | 1.44x |
| EV / EBITDA | 10.6x | 7.85x | 7.19x | 7.67x | 9.66x | 7.13x | 6.38x | 5.91x |
| EV / EBIT | 11.6x | 8.51x | 7.8x | 8.16x | 10.2x | 7.57x | 6.8x | 6.25x |
| EV / FCF | 14x | 8.2x | 15.7x | 8.05x | - | 9.43x | 8.33x | 7.65x |
| FCF Yield | 7.14% | 12.2% | 6.38% | 12.4% | - | 10.6% | 12% | 13.1% |
| Dividend per Share 2 | 0.05 | 0.05 | 0.08 | 0.08 | 0.1 | 0.1117 | 0.1183 | 0.145 |
| Rate of return | 1.1% | 1.27% | 2.04% | 1.77% | 1.83% | 1.95% | 2.06% | 2.53% |
| EPS 2 | - | 0.226 | 0.121 | 0.26 | - | 0.362 | 0.4055 | 0.328 |
| Distribution rate | - | 22.1% | 66.1% | 30.8% | - | 30.8% | 29.2% | 44.2% |
| Net sales 1 | 81.22 | 86.3 | 113.3 | 110.7 | 111.7 | 100.5 | 103.2 | 106.3 |
| EBITDA 1 | 17.71 | 19.08 | 22.28 | 22.93 | 24.45 | 25.04 | 25.82 | 25.9 |
| EBIT 1 | 16.26 | 17.6 | 20.54 | 21.54 | 23.06 | 23.59 | 24.23 | 24.5 |
| Net income 1 | - | 10.56 | 5.524 | 12.02 | - | 13 | 13.2 | 13.5 |
| Net Debt 1 | -18.99 | -29.51 | -17.99 | -26.78 | - | -54.67 | -68.44 | -80.18 |
| Reference price 2 | 4.550 | 3.950 | 3.920 | 4.530 | 5.475 | 5.740 | 5.740 | 5.740 |
| Nbr of stocks (in thousands) | 45,616 | 45,402 | 45,459 | 44,738 | 43,144 | 40,628 | - | - |
| Announcement Date | 16/03/22 | 21/03/23 | 21/03/24 | 24/03/25 | 17/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 1.76x | 7.07x | 1.96% | 30Cr | |
| 31.14x | 15.91x | 22.63x | 0.69% | 72TCr | |
| 37.85x | 6.89x | 24.44x | 0.95% | 8.28TCr | |
| 22.44x | 4.44x | 9.77x | 0.75% | 6.44TCr | |
| -88.02x | 19.35x | 46.7x | -.--% | 5.1TCr | |
| 11.03x | 1.47x | 7.54x | 1% | 4.8TCr | |
| 45.98x | 1.7x | 9.52x | -.--% | 4.59TCr | |
| 19.3x | 3.31x | 7.88x | 1.64% | 3.1TCr | |
| 19.71x | 6.04x | 11.61x | -.--% | 2.58TCr | |
| 9.72x | 2.57x | 6.2x | -.--% | 2.45TCr | |
| Average | 12.13x | 6.34x | 15.34x | 0.7% | 10.92TCr | |
| Weighted average by Cap. | 24.22x | 12.59x | 20.87x | 0.66% |
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
- SAG Stock
- Valuation Science Group plc
Select your edition
All financial news and data tailored to specific country editions
