Valuation Dynamics plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:30:02 20/10/2025 +03			5-day change	1st Jan Change
16.80 ^USD	-14.47%		-.--%	-

04-16	AB Dynamics plc, H1 2026 Pre Recorded Earnings Call, Apr 14, 2026
04-16	AB Dynamics plc, H1 2026 Earnings Call, Apr 15, 2026

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	407.2	285.1	403.6	472.9	328.5	237.3	-	-
Change	-	-29.99%	41.58%	17.15%	-30.53%	-27.75%	-	-
Enterprise Value (EV) ¹	384.9	255.9	371.6	444.3	287.1	194.3	182.5	167.9
Change	-	-33.51%	45.23%	19.54%	-35.37%	-32.34%	-6.04%	-8.02%
P/E Ratio	137x	-	37.1x	49.4x	27.7x	36.8x	17.2x	15.4x
PBR	3.88x	2.55x	3.23x	3.6x	2.37x	1.84x	1.65x	1.55x
PEG	-	-	-	-4.1x	1.2x	-0.8x	0x	1.4x
Capitalization / Revenue	6.23x	-	4.01x	4.25x	2.86x	2.04x	1.89x	1.75x
EV / Revenue	5.89x	-	3.69x	3.99x	2.5x	1.67x	1.45x	1.24x
EV / EBITDA	28.5x	-	18.1x	18.4x	10.3x	6.72x	5.79x	4.88x
EV / EBIT	35.6x	-	22.4x	21.9x	12.3x	8.06x	6.94x	5.84x
EV / FCF	36.9x	16.2x	22.6x	22.4x	11.3x	11.2x	9.7x	8.31x
FCF Yield	2.71%	6.18%	4.42%	4.47%	8.88%	8.96%	10.3%	12%
Dividend per Share ²	0.0484	0.053	0.0636	0.0763	0.0916	0.106	0.1141	0.1224
Rate of return	0.27%	0.42%	0.36%	0.37%	0.64%	1.02%	1.1%	1.18%
EPS ²	0.131	-	0.474	0.417	0.515	0.281	0.6022	0.6693
Distribution rate	36.9%	-	13.4%	18.3%	17.8%	37.7%	18.9%	18.3%
Net sales ¹	65.38	-	100.8	111.3	114.7	116.5	125.7	135.6
EBITDA ¹	13.5	-	20.52	24.2	27.8	28.9	31.52	34.42
EBIT ¹	10.82	-	16.6	20.3	23.3	24.11	26.29	28.76
Net income ¹	2.985	-	10.99	9.706	12	2.4	13.82	15.8
Net Debt ¹	-22.32	-29.2	-32	-28.6	-41.4	-43.09	-54.83	-69.47
Reference price ²	18.00	12.60	17.60	20.60	14.25	10.34	10.34	10.34
Nbr of stocks (in thousands)	22,622	22,626	22,934	22,954	23,054	22,954	-	-
Announcement Date	11/24/21 A	11/23/22 A	1/24/24 A	11/26/24 A	11/11/25 A	-	-	-

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.($)
HORIZON ROBOTICS	-17.92x	7.2x	-17.8x	-.--%	8.53B
NHK SPRING CO., LTD.	18.7x	0.92x	9.61x	1.81%	4.65B
AUMOVIO SE	17.27x	0.11x	1.21x	0.95%	4.38B
BREMBO N.V.	15.89x	1.11x	6.66x	2.54%	4.03B
JTEKT CORPORATION	18.08x	0.37x	5.26x	3.05%	3.9B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	14.1x	1.4x	9.77x	1.25%	3.47B
HANON SYSTEMS	18.86x	0.61x	6.14x	-.--%	2.84B
FORYOU CORPORATION	13.76x	0.8x	9.04x	2.39%	1.94B
NEXTEER AUTOMOTIVE GROUP LIMITED	10.14x	0.17x	1.59x	3.91%	1.45B
Average	12.10x	1.41x	3.50x	1.77%	3.91B
Weighted average by Cap.	8.19x	2.29x	0.47x	1.4%