|
Market Closed -
London S.E.
19:35:19 04/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 112.80 GBX | -1.91% |
|
-1.74% | +16.77% |
| 10-27 | Deutsche Bank Research Boosts Essentra PT, Affirms Hold Rating | MT |
| 10-27 | Deutsche Bank cuts Sainsbury, lifts Antofagasta | AN |
Company Valuation: Essentra plc
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 | 326.1 | - | - |
| Change | - | -31.4% | -31.42% | -21.91% | -27.87% | 18.58% | - | - |
| Enterprise Value (EV) 1 | 1,273 | 598.2 | 550.8 | 449.5 | 335.7 | 424.4 | 414.4 | 401.8 |
| Change | - | -52.99% | -7.92% | -18.39% | -25.31% | 26.41% | -2.35% | -3.04% |
| P/E | 38.8x | -3.79x | 94.2x | 35.9x | 138x | 99.5x | 31.3x | 17.8x |
| PBR | 1.7x | 0.88x | 1.79x | 1.42x | 1.05x | 1.25x | 1.22x | 1.18x |
| PEG | - | 0x | -1x | 0x | -1.7x | 1.5x | 0x | 0.2x |
| Capitalization / Revenue | 1.08x | 2.11x | 1.54x | 1.26x | 0.91x | 0.99x | 0.95x | 0.91x |
| EV / Revenue | 1.33x | 1.77x | 1.74x | 1.49x | 1.11x | 1.29x | 1.2x | 1.12x |
| EV / EBITDA | 9.42x | 5.01x | 8.78x | 7.75x | 6.73x | 8.02x | 7.15x | 6.28x |
| EV / EBIT | 15.1x | 23.8x | 12.8x | 11.2x | 10.5x | 12.4x | 10.6x | 8.97x |
| EV / FCF | 51.5x | 24.6x | 32.2x | 32.6x | 22.7x | 24x | 21x | 15.8x |
| FCF Yield | 1.94% | 4.06% | 3.1% | 3.07% | 4.41% | 4.16% | 4.77% | 6.35% |
| Dividend per Share 2 | 0.06 | 0.033 | 0.036 | 0.043 | 0.034 | 0.0232 | 0.0262 | 0.0311 |
| Rate of return | 1.74% | 1.4% | 2.12% | 3.23% | 3.52% | 2.01% | 2.28% | 2.71% |
| EPS 2 | 0.089 | -0.624 | 0.018 | 0.037 | 0.007 | 0.0116 | 0.0367 | 0.0644 |
| Distribution rate | 67.4% | -5.29% | 200% | 116% | 486% | 200% | 71.3% | 48.3% |
| Net sales 1 | 959.7 | 337.9 | 316.3 | 302.4 | 302 | 328.7 | 344.4 | 358.9 |
| EBITDA 1 | 135.1 | 119.5 | 62.7 | 58 | 49.9 | 52.93 | 57.96 | 64.03 |
| EBIT 1 | 84 | 25.1 | 43.2 | 40.1 | 32 | 34.14 | 39.06 | 44.79 |
| Net income 1 | 26.9 | -183.8 | 5.4 | 10.6 | 2.1 | 2.497 | 10.24 | 17.65 |
| Net Debt 1 | 234.7 | -113.8 | 62.5 | 68.2 | 60.7 | 98.28 | 88.3 | 75.69 |
| Reference price 2 | 3.450 | 2.365 | 1.696 | 1.330 | 0.966 | 1.150 | 1.150 | 1.150 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 99.48x | 1.29x | 8.02x | 2.01% | 438M | |
| 30.41x | 5.4x | 19.72x | 0.86% | 119B | |
| 31.22x | 4.88x | 18.6x | 1.71% | 89.92B | |
| 30.08x | 3.43x | 19.83x | 0.69% | 65.85B | |
| 41.12x | 6.43x | 28.34x | 1.87% | 60.04B | |
| 35.75x | 7.23x | 21.17x | -.--% | 51.94B | |
| 23.47x | 4.49x | 15.47x | 2.55% | 32.96B | |
| 23.82x | 4.37x | 16.48x | 0.1% | 32.47B | |
| 21.66x | 1.85x | 13.37x | 2.17% | 31.51B | |
| 23.51x | 3.4x | 14.63x | 0.99% | 28.41B | |
| Average | 36.05x | 4.28x | 17.56x | 1.29% | 51.27B | |
| Weighted average by Cap. | 30.58x | 4.91x | 19.53x | 1.17% |
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
- ESNT Stock
- Valuation Essentra plc
Select your edition
All financial news and data tailored to specific country editions
