Valuation Flowtech Fluidpower plc

Stocks

Market Closed - London S.E. Other stock markets 18:35:21 19/06/2026 +03			5-day change	1st Jan Change
62.00 ^GBX	+4.20%		+13.55%	+7.64%

06-04	EARNINGS AND TRADING: Flowtech Fluidpower acquires Helipebs Controls	AN
06-04	Flowtech Fluidpower Buys Hydraulic Systems Maker Helipebs Controls	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	85.63	66.1	50.98	48.92	36.22	48.22	-	-
Change	-	-22.8%	-22.88%	-4.04%	-25.96%	33.14%	-	-
Enterprise Value (EV) ¹	101	82.1	65.68	63.99	51.45	65.47	62.52	58.98
Change	-	-18.74%	-20%	-2.57%	-19.59%	27.25%	-4.51%	-5.66%
P/E	40.4x	-	-	-	-	-	-	-
PBR	0.97x	-	-	1.17x	0.93x	0.94x	0.89x	0.81x
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	0.78x	0.58x	0.45x	0.46x	0.31x	0.35x	0.34x	0.32x
EV / Revenue	0.93x	0.72x	0.59x	0.6x	0.44x	0.48x	0.44x	0.4x
EV / EBITDA	12x	7.08x	6.99x	10.8x	6.67x	6.38x	5.29x	4.5x
EV / EBIT	17.8x	9.56x	11x	24.1x	14.1x	11.5x	8.6x	6.91x
EV / FCF	-60.8x	23.9x	10.5x	8.9x	209x	30.3x	21.2x	16.7x
FCF Yield	-1.65%	4.18%	9.51%	11.2%	0.48%	3.3%	4.72%	6.01%
Dividend per Share ²	0.02	0.021	0.021	-	-	-	-	-
Rate of return	1.44%	1.95%	2.53%	-	-	-	-	-
EPS ²	0.0345	-	-	-	-	-	-	-
Distribution rate	58%	-	-	-	-	-	-	-
Net sales ¹	109.1	114.8	112.1	107.3	116.9	136.8	143.4	148.9
EBITDA ¹	8.417	11.6	9.4	5.9	7.711	10.26	11.83	13.11
EBIT ¹	5.69	8.586	5.989	2.65	3.643	5.674	7.27	8.533
Net income ¹	2.138	-6.252	-	-26.41	-3.318	2.2	2.8	3.7
Net Debt ¹	15.4	16	14.7	15.07	15.24	17.26	14.31	10.76
Reference price ²	1.3925	1.0750	0.8290	0.7780	0.5760	0.5950	0.5950	0.5950
Nbr of stocks (in thousands)	61,493	61,493	61,493	62,875	62,875	81,036	-	-
Announcement Date	3/29/22 A	4/12/23 A	3/26/24 A	4/9/25 A	3/24/26 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.($)
FLOWTECH FLUIDPOWER PLC	-	0.48x	6.38x	-.--%	63.82M
W.W. GRAINGER, INC.	29.98x	3.4x	19.74x	0.71%	64.47B
FASTENAL COMPANY	37.09x	5.76x	25.4x	2.03%	52.68B
DIPLOMA PLC	34.88x	5.5x	20.47x	0.91%	12.66B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	31.56x	2.52x	20.41x	0.57%	12.49B
CORE & MAIN, INC.	17.86x	1.39x	11.19x	-.--%	9.09B
MSC INDUSTRIAL DIRECT CO., INC.	28.21x	1.8x	15.78x	2.95%	6.62B
RS GROUP PLC	16.29x	1.07x	9.43x	3.87%	3.8B
DXP ENTERPRISES, INC.	27.83x	-	-	-	2.69B
BUFAB AB	30.17x	3.07x	17.7x	1.17%	2.46B
Average	28.21x	2.78x	16.28x	1.36%	16.7B
Weighted average by Cap.	31.64x	4.01x	20.75x	1.27%