Valuation Volution Group plc

Equities

Market Closed - London S.E. Other stock markets 10:05:27 13/02/2026 pm IST			5-day change	1st Jan Change
694.00 ^GBX	+0.87%		+2.66%	+7.60%

02/02	Volution Group Closes Purchase of Australia's AC Industries	MT
02/02	Volution Group plc completed the acquisition of AC Industries Nominees Pty Ltd, AC Industries Unit Trust, Dunlop Family Investments Pty Ltd, AC Industries Pty Ltd and AC Industries HR Pty Ltd from certain individual, corporate and others.	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	933.7	823.9	793.1	1,082	1,326	1,377	-	-
Change	-	-11.76%	-3.73%	36.45%	22.56%	3.81%	-	-
Enterprise Value (EV) ¹	987.5	909.7	882.4	1,140	1,492	1,577	1,526	1,474
Change	-	-7.88%	-2.99%	29.2%	30.87%	5.71%	-3.25%	-3.39%
P/E ratio	45.4x	23.4x	21.5x	25.6x	32.4x	24x	21.7x	20x
PBR	5.12x	4x	3.55x	4.4x	4.91x	4.53x	3.99x	3.44x
PEG	-	0.3x	4.25x	1.8x	-9.91x	0.6x	2.1x	2.29x
Capitalization / Revenue	3.43x	2.68x	2.42x	3.11x	3.16x	2.87x	2.7x	2.57x
EV / Revenue	3.62x	2.96x	2.69x	3.28x	3.56x	3.28x	3x	2.76x
EV / EBITDA	15.1x	12.3x	11.1x	12.8x	14x	13.2x	11.9x	11x
EV / EBIT	17.3x	14x	12.6x	14.6x	16x	15.7x	14.2x	12.9x
EV / FCF	20.7x	26.3x	11.8x	13.4x	19.5x	23.7x	20.5x	18.9x
FCF Yield	4.84%	3.81%	8.44%	7.47%	5.12%	4.21%	4.88%	5.29%
Dividend per Share ²	0.063	0.073	0.08	0.09	0.108	0.1178	0.1269	0.1364
Rate of return	1.33%	1.75%	1.99%	1.65%	1.61%	1.7%	1.83%	1.97%
EPS ²	0.104	0.178	0.187	0.214	0.207	0.2895	0.3198	0.3477
Distribution rate	60.6%	41%	42.8%	42.1%	52.2%	40.7%	39.7%	39.2%
Net sales ¹	272.6	307.7	328	347.6	419.1	480.3	509.2	534.8
EBITDA ¹	65.19	73.86	79.34	89	106.4	119.8	127.9	133.9
EBIT ¹	56.95	64.89	69.85	78.04	93.43	100.2	107.7	114.3
Net income ¹	20.84	35.61	37.37	42.8	41.53	57.88	63.96	69.7
Net Debt ¹	53.8	85.8	89.3	57.9	165.7	200.4	149.2	97.51
Reference price ²	4.725	4.165	4.016	5.470	6.700	6.940	6.940	6.940
Nbr of stocks (in thousands)	1,97,604	1,97,808	1,97,492	1,97,849	1,97,975	1,98,410	-	-
Announcement Date	07/10/21	06/10/22	05/10/23	10/10/24	09/10/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VOLUTION GROUP PLC	23.97x	3.28x	13.17x	1.7%	187.67Cr
TRANE TECHNOLOGIES PLC	31.58x	4.54x	22.12x	0.84%	10TCr
JOHNSON CONTROLS INTERNATIONAL PLC	29.81x	3.73x	20.61x	1.14%	8.52TCr
CARRIER GLOBAL CORPORATION	28.12x	2.95x	13.97x	1.59%	5.47TCr
DAIKIN INDUSTRIES,LTD.	21.22x	1.14x	8.22x	1.7%	3.71TCr
LENNOX INTERNATIONAL INC.	24.77x	3.99x	18.25x	0.84%	1.99TCr
WATSCO, INC.	33.63x	2.1x	19.53x	2.78%	1.59TCr
A. O. SMITH CORPORATION	19.97x	2.87x	13.27x	1.8%	1.11TCr
NIBE INDUSTRIER AB	33.88x	2.39x	15.37x	0.96%	897.86Cr
AAON, INC.	74.71x	6.12x	35.24x	0.4%	823.79Cr
Average	32.17x	3.31x	17.97x	1.37%	3.46TCr
Weighted average by Cap.	29.86x	3.50x	18.43x	1.24%