Company Valuation: Avingtrans plc

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 142.7 130.5 125.8 133.9 225.8 282.6 -
Change - -8.58% -3.62% 6.49% 68.56% 25.2% -
Enterprise Value (EV) 1 129.4 121.4 137.6 150.9 241.3 292.4 291.8
Change - -6.22% 13.4% 9.62% 59.93% 21.2% -0.2%
P/E 24.6x 26.8x 35.3x - 35.6x - -
PBR 1.39x 1.28x 1.16x 1.22x 1.81x 1.8x 1.65x
PEG - -1.6x -1.2x - - - -
Capitalization / Revenue 1.42x 1.12x 0.92x 0.86x 1.38x 1.5x 1.29x
EV / Revenue 1.29x 1.04x 1.01x 0.96x 1.48x 1.55x 1.33x
EV / EBITDA 10.2x 8.83x 9.81x 9.04x 11.7x 11.9x 9.37x
EV / EBIT 15.1x 12.8x 16.8x 15.5x 18x 18.1x 13.5x
EV / FCF 59.4x 139x -12.4x -53.8x 336x -27.6x 60.8x
FCF Yield 1.68% 0.72% -8.04% -1.86% 0.3% -3.63% 1.64%
Dividend per Share 2 0.042 0.045 0.047 0.049 0.051 0.0535 0.0565
Rate of return 0.93% 1.1% 1.22% 1.2% 0.75% 0.7% 0.74%
EPS 2 0.183 0.153 0.109 - 0.191 - -
Distribution rate 23% 29.4% 43.1% - 26.7% - -
Net sales 1 100.4 116.4 136.6 156.4 163.3 188.2 219.8
EBITDA 1 12.74 13.75 14.02 16.68 20.66 24.62 31.13
EBIT 1 8.558 9.452 8.167 9.703 13.39 16.14 21.63
Net income 1 6.478 5.194 3.662 - 6.752 11.9 15.5
Net Debt 1 -13.33 -9.14 11.84 16.92 15.5 9.752 9.158
Reference price 2 4.500 4.100 3.850 4.100 6.800 7.650 7.650
Nbr of stocks (in thousands) 31,718 31,827 32,667 32,667 33,199 36,947 -
Announcement Date 9/28/22 A 9/27/23 A 9/25/24 A 9/24/25 A 9/30/26 A - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 1.55x11.88x0.7% 376M
29.45x5.26x19.18x0.89% 115B
31.03x4.87x18.38x1.72% 88.57B
28.84x3.29x19.03x0.72% 63.15B
40.5x6.32x27.89x1.88% 59.03B
39.31x7.96x23.3x-.--% 57.12B
24.58x4.73x16.3x2.43% 34.54B
30.12x3.98x15.01x0.11% 29.27B
22.9x3.31x14.27x1.02% 27.66B
18.89x3.19x10.28x1.59% 26.13B
Average 29.51x 4.45x 17.55x 1.11% 50.08B
Weighted average by Cap. 30.87x 5.05x 19.33x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Avingtrans plc

Historical PBR trend

Valuation ratios - PBR - Avingtrans plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Avingtrans plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Avingtrans plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - Avingtrans plc
  1. Stock Market
  2. Stocks
  3. AVG Stock
  4. Valuation Avingtrans plc