Valuation Rotork plc Berne S.E.

Stocks

End-of-day quote Berne S.E. 02/10/2026			5-day change	1st Jan Change
5.359 ^CHF	0.00%		+0.53%	-

10-01	Tungsten West names Katherine Callaghan as non-exec director	AN
09-04	Jobs Complicate the Fed's Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,068	2,635	2,782	2,653	2,687	3,975	-	-
Change	-	-14.13%	5.58%	-4.64%	1.29%	47.94%	-	-
Enterprise Value (EV) ¹	2,954	2,529	2,647	2,527	2,621	3,875	3,816	3,744
Change	-	-14.4%	4.69%	-4.53%	3.73%	47.84%	-1.54%	-1.88%
P/E	38.8x	28.4x	24.5x	25.9x	23.8x	31.8x	27.5x	24.9x
PBR	5.81x	4.48x	4.49x	4.46x	4.7x	6.5x	5.9x	5.23x
PEG	-	1.6x	1.1x	-3.11x	1.8x	2.7x	1.8x	2.4x
Capitalization / Revenue	5.39x	4.1x	3.87x	3.52x	3.46x	5.04x	4.8x	4.57x
EV / Revenue	5.19x	3.94x	3.68x	3.35x	3.37x	4.91x	4.61x	4.3x
EV / EBITDA	20.3x	15.8x	14.7x	12.9x	12.5x	18.2x	17.1x	15.8x
EV / EBIT	23.1x	17.7x	16.1x	14.2x	13.7x	19.9x	18.5x	17.1x
EV / FCF	44x	54.2x	22.5x	18.7x	22.5x	31.9x	26.4x	23.3x
FCF Yield	2.27%	1.84%	4.44%	5.33%	4.44%	3.13%	3.79%	4.3%
Dividend per Share ²	0.064	0.067	0.072	0.0775	0.083	0.0815	0.0909	0.0963
Rate of return	1.79%	2.19%	2.22%	2.47%	2.55%	1.67%	1.86%	1.97%
EPS ²	0.092	0.108	0.132	0.121	0.137	0.1534	0.1775	0.1958
Distribution rate	69.6%	62%	54.5%	64%	60.6%	53.1%	51.2%	49.2%
Net sales ¹	569.2	641.8	719.2	754.4	777.3	789.2	828.3	870.2
EBITDA ¹	145.4	159.6	180.4	196.3	209.9	212.5	223.6	236.3
EBIT ¹	128.1	143.2	164.5	178.4	191.5	194.6	206.6	218.5
Net income ¹	80.24	93.2	113.1	103.6	115.4	125.6	142	156.3
Net Debt ¹	-114.1	-105.9	-134.4	-125.3	-65.3	-99.31	-159.1	-230.7
Reference price ²	3.572	3.066	3.236	3.138	3.254	4.880	4.880	4.880
Nbr of stocks (in thousands)	858,950	859,293	859,583	845,287	825,648	813,491	-	-
Announcement Date	3/1/22 A	2/28/23 A	3/5/24 A	3/11/25 A	3/10/26 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.($)
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.16x	18.24x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
Average	30.91x	4.88x	18.93x	1.23%	58.76B
Weighted average by Cap.	32.70x	5.32x	20.25x	1.14%