|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 584.50 GBX | -0.09% |
|
-0.43% | +6.76% |
| 07-27 | EARNINGS AND TRADING: Science Group profit slips; RTC holds dividend | AN |
| 07-27 | Science Group Sees 2026 Buyback Program Exceeding GBP20 Million | MT |
Company Valuation: Science Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 207.6 | 179.3 | 178.2 | 202.7 | 236.2 | 238.7 | - | - |
| Change | - | -13.59% | -0.64% | 13.73% | 16.55% | 1.05% | - | - |
| Enterprise Value (EV) 1 | 188.6 | 149.8 | 160.2 | 175.9 | 236.2 | 181.5 | 167.8 | 158.5 |
| Change | - | -20.54% | 6.92% | 9.78% | 34.3% | -23.15% | -7.55% | -5.56% |
| P/E | - | 17.5x | 32.4x | 17.4x | - | 16.6x | 15.1x | 17.8x |
| PBR | - | - | - | - | - | 2.43x | 2.1x | - |
| PEG | - | - | -0.7x | 0x | - | - | 1.5x | -1.2x |
| Capitalization / Revenue | 2.56x | 2.08x | 1.57x | 1.83x | 2.12x | 2.35x | 2.29x | 2.24x |
| EV / Revenue | 2.32x | 1.74x | 1.41x | 1.59x | 2.12x | 1.79x | 1.61x | 1.49x |
| EV / EBITDA | 10.6x | 7.85x | 7.19x | 7.67x | 9.66x | 7.25x | 6.51x | 6.12x |
| EV / EBIT | 11.6x | 8.51x | 7.8x | 8.16x | 10.2x | 7.7x | 6.94x | 6.47x |
| EV / FCF | 14x | 8.2x | 15.7x | 8.05x | - | 9.54x | 8.5x | 7.92x |
| FCF Yield | 7.14% | 12.2% | 6.38% | 12.4% | - | 10.5% | 11.8% | 12.6% |
| Dividend per Share 2 | 0.05 | 0.05 | 0.08 | 0.08 | 0.1 | 0.1117 | 0.1183 | 0.145 |
| Rate of return | 1.1% | 1.27% | 2.04% | 1.77% | 1.83% | 1.91% | 2.02% | 2.48% |
| EPS 2 | - | 0.226 | 0.121 | 0.26 | - | 0.3515 | 0.387 | 0.328 |
| Distribution rate | - | 22.1% | 66.1% | 30.8% | - | 31.8% | 30.6% | 44.2% |
| Net sales 1 | 81.22 | 86.3 | 113.3 | 110.7 | 111.7 | 101.6 | 104.3 | 106.3 |
| EBITDA 1 | 17.71 | 19.08 | 22.28 | 22.93 | 24.45 | 25.04 | 25.78 | 25.9 |
| EBIT 1 | 16.26 | 17.6 | 20.54 | 21.54 | 23.06 | 23.59 | 24.2 | 24.5 |
| Net income 1 | - | 10.56 | 5.524 | 12.02 | - | 13 | 13.2 | 13.5 |
| Net Debt 1 | -18.99 | -29.51 | -17.99 | -26.78 | - | -57.14 | -70.84 | -80.18 |
| Reference price 2 | 4.550 | 3.950 | 3.920 | 4.530 | 5.475 | 5.850 | 5.850 | 5.850 |
| Nbr of stocks (in thousands) | 45,616 | 45,402 | 45,459 | 44,738 | 43,144 | 40,800 | - | - |
| Announcement Date | 3/16/22 A | 3/21/23 A | 3/21/24 A | 3/24/25 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.($) | ||
|---|---|---|---|---|---|---|
 | - | 1.79x | 7.25x | 1.91% | 321M | |
| 22.89x | 5.19x | 14.73x | 1.79% | 6.79B | |
| 18.03x | 1.31x | 12.12x | - | 4.44B | |
| 10.07x | 6.97x | 8.37x | 7.18% | 2.25B | |
| 13.57x | - | - | - | 1.46B | |
| 16.13x | 3.47x | 9x | 4.23% | 1.4B | |
| Average | 16.14x | 3.75x | 10.29x | 3.78% | 2.78B | |
| Weighted average by Cap. | 18.39x | 4.09x | 12.34x | 3.24% |
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
- SAG Stock
- Valuation Science Group plc
Select your edition
All financial news and data tailored to specific country editions
