Valuation Essentra plc

Stocks

Market Closed - London S.E. Other stock markets 18:35:05 15/06/2026 +03			5-day change	1st Jan Change
84.70 ^GBX	-0.59%		+2.05%	-12.32%

05-25	Essentra plc - Shareholder/Analyst Call
05-21	Essentra plc Announces Termination of Modupeola Shakirat Abiola as Director, Effective May 20, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,038	712	488.3	381.3	275	240.2	-	-
Change	-	-31.4%	-31.42%	-21.91%	-27.87%	-12.67%	-	-
Enterprise Value (EV) ¹	1,273	598.2	550.8	449.5	335.7	325.6	318.7	309
Change	-	-52.99%	-7.92%	-18.39%	-25.31%	-3.02%	-2.12%	-3.03%
P/E Ratio	38.8x	-3.79x	94.2x	35.9x	138x	60.2x	18.4x	14.6x
PBR	1.7x	0.88x	1.79x	1.42x	1.05x	0.92x	0.89x	0.87x
PEG	-	0x	-1x	0x	-1.7x	1x	0x	0.6x
Capitalization / Revenue	1.08x	2.11x	1.54x	1.26x	0.91x	0.77x	0.73x	0.7x
EV / Revenue	1.33x	1.77x	1.74x	1.49x	1.11x	1.04x	0.97x	0.9x
EV / EBITDA	9.42x	5.01x	8.78x	7.75x	6.73x	6.28x	5.65x	5.06x
EV / EBIT	15.1x	23.8x	12.8x	11.2x	10.5x	9.57x	8.34x	7.27x
EV / FCF	51.5x	24.6x	32.2x	32.6x	22.7x	19.2x	14.9x	14.5x
FCF Yield	1.94%	4.06%	3.1%	3.07%	4.41%	5.21%	6.71%	6.9%
Dividend per Share ²	0.06	0.033	0.036	0.043	0.034	0.0215	0.0252	0.0291
Rate of return	1.74%	1.4%	2.12%	3.23%	3.52%	2.53%	2.98%	3.43%
EPS ²	0.089	-0.624	0.018	0.037	0.007	0.0141	0.046	0.0582
Distribution rate	67.4%	-5.29%	200%	116%	486%	152%	54.8%	50%
Net sales ¹	959.7	337.9	316.3	302.4	302	312	327.4	343
EBITDA ¹	135.1	119.5	62.7	58	49.9	51.82	56.45	61.06
EBIT ¹	84	25.1	43.2	40.1	32	34.03	38.22	42.48
Net income ¹	26.9	-183.8	5.4	10.6	2.1	5.294	13.29	16.39
Net Debt ¹	234.7	-113.8	62.5	68.2	60.7	85.38	78.49	68.84
Reference price ²	3.4500	2.3650	1.6960	1.3300	0.9660	0.8470	0.8470	0.8470
Nbr of stocks (in thousands)	300,821	301,047	287,918	286,708	284,712	283,587	-	-
Announcement Date	3/18/22 A	3/29/23 A	3/19/24 A	3/19/25 A	3/17/26 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.($)
ESSENTRA PLC	60.51x	1.05x	6.31x	2.52%	324M
MUELLER INDUSTRIES, INC.	17.73x	-	-	-	15.27B
TRELLEBORG AB	22.46x	2.77x	12.07x	2.09%	9.68B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	348.27x	74.22x	261.03x	0.1%	9.51B
SUZHOU KEMATEK, INC.	101.45x	33.09x	83.6x	0.22%	6.99B
GATES INDUSTRIAL CORPORATION PLC	24.35x	2.25x	10.01x	-.--%	6.89B
SFS GROUP AG	20.42x	1.68x	10.12x	2.13%	6.35B
HARMONIC DRIVE SYSTEMS INC.	350.11x	10.54x	63.2x	0.31%	3.87B
HIWIN TECHNOLOGIES CORPORATION	36.09x	3.99x	18.76x	0.88%	3.62B
NBTM NEW MATERIALS GROUP CO., LTD.	34.75x	-	-	-	3.6B
Average	101.61x	16.20x	58.14x	1.03%	6.61B
Weighted average by Cap.	97.38x	22.14x	76.88x	0.88%