|
Market Closed -
London S.E.
19:35:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 7,195.00 GBX | -1.51% |
|
+4.43% | +35.88% |
| 10-23 | FTSE 100 slips as oil price hits five-month high | AN |
| 10-20 | UK stocks slip as banks and commodity-linked stocks weigh | RE |
Company Valuation: Diploma PLC
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,537 | 2,894 | 4,024 | 5,943 | 7,115 | 9,648 | - | - |
| Change | - | -18.17% | 39.06% | 47.67% | 19.72% | 35.61% | - | - |
| Enterprise Value (EV) 1 | 3,718 | 3,223 | 4,279 | 6,362 | 7,414 | 9,997 | 9,773 | 9,505 |
| Change | - | -13.32% | 32.77% | 48.69% | 16.53% | 34.84% | -2.25% | -2.74% |
| P/E | 50.8x | 30.6x | 33.2x | 46.1x | 38.6x | 33x | 30.4x | 28.6x |
| PBR | 6.6x | 4.37x | 4.5x | 7.09x | 7.22x | 7.99x | 7.01x | 5.99x |
| PEG | - | 0.9x | 1.7x | 7.31x | 0.9x | 0.6x | 3.51x | 4.59x |
| Capitalization / Revenue | 4.49x | 2.86x | 3.35x | 4.36x | 4.67x | 5.29x | 4.82x | 4.54x |
| EV / Revenue | 4.72x | 3.18x | 3.56x | 4.67x | 4.86x | 5.48x | 4.88x | 4.47x |
| EV / EBITDA | 21.9x | 15.2x | 16.1x | 19x | 20.6x | 19.6x | 18.4x | 17.1x |
| EV / EBIT | 25x | 16.9x | 18.1x | 22.3x | 21.6x | 20.8x | 19.5x | 18.2x |
| EV / FCF | 33.8x | 29.4x | 25.8x | 35.7x | 29.3x | 34.4x | 29.6x | 27x |
| FCF Yield | 2.96% | 3.4% | 3.88% | 2.8% | 3.42% | 2.9% | 3.38% | 3.7% |
| Dividend per Share 2 | 0.426 | 0.538 | 0.565 | 0.593 | 0.623 | 0.6525 | 0.6867 | 0.7182 |
| Rate of return | 1.5% | 2.31% | 1.88% | 1.34% | 1.17% | 0.91% | 0.95% | 1% |
| EPS 2 | 0.559 | 0.759 | 0.904 | 0.961 | 1.373 | 2.179 | 2.367 | 2.515 |
| Distribution rate | 76.2% | 70.9% | 62.5% | 61.7% | 45.4% | 30% | 29% | 28.6% |
| Net sales 1 | 787.4 | 1,013 | 1,200 | 1,363 | 1,524 | 1,824 | 2,001 | 2,124 |
| EBITDA 1 | 169.4 | 212.7 | 265.6 | 335.5 | 360.6 | 511 | 532.5 | 557 |
| EBIT 1 | 148.7 | 191.2 | 237 | 285 | 342.7 | 480.9 | 500.7 | 522.9 |
| Net income 1 | 69.8 | 94.7 | 117.7 | 129.3 | 184.9 | 295.5 | 319.8 | 339.9 |
| Net Debt 1 | 181.4 | 328.9 | 254.7 | 419.6 | 299.4 | 349.2 | 124.7 | -142.9 |
| Reference price 2 | 28.42 | 23.24 | 30.04 | 44.34 | 53.05 | 71.95 | 71.95 | 71.95 |
| Nbr of stocks (in thousands) | 124,445 | 124,526 | 133,963 | 134,025 | 134,115 | 134,095 | - | - |
| Announcement Date | 11/22/21 A | 11/21/22 A | 11/20/23 A | 11/19/24 A | 11/18/25 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.02x | 5.48x | 19.56x | 0.91% | 12.93B | |
| 29.07x | 5.17x | 18.9x | 0.9% | 113B | |
| 30.41x | 4.77x | 18.18x | 1.76% | 87.62B | |
| 29.24x | 3.34x | 19.29x | 0.71% | 64.02B | |
| 40.79x | 6.38x | 28.11x | 1.88% | 59.56B | |
| 35.99x | 7.28x | 21.32x | -.--% | 52.3B | |
| 23.73x | 4.55x | 15.65x | 2.52% | 33.49B | |
| 21.34x | 1.83x | 13.16x | 2.2% | 31.05B | |
| 22.79x | 4.16x | 15.7x | 0.1% | 30.74B | |
| 22.87x | 3.31x | 14.25x | 1.02% | 27.63B | |
| Average | 28.93x | 4.63x | 18.41x | 1.2% | 51.28B | |
| Weighted average by Cap. | 29.96x | 4.83x | 19.16x | 1.19% |
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
- DPLM Stock
- Valuation Diploma PLC
Select your edition
All financial news and data tailored to specific country editions
