Ilika PLC
LSE:IKA

Watchlist Manager
Ilika PLC Logo
Ilika PLC
LSE:IKA
Watchlist
Price: 33.5 GBX -2.9% Market Closed
Market Cap: 56.3m GBX

Relative Value

The Relative Value of one IKA stock under the Base Case scenario is 6.25 GBX. Compared to the current market price of 33.5 GBX, Ilika PLC is Overvalued by 81%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

IKA Relative Value
Base Case
6.25 GBX
Overvaluation 81%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
2
Median 3Y
41.9
Median 5Y
80.8
Industry
1.7
Forward
41.9
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-13.9
Industry
21.6
Forward
-8.1
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-17.4
Industry
14.7
vs History
vs Industry
Median 3Y
-9
Median 5Y
-10.3
Industry
20.2
vs History
66
vs Industry
27
Median 3Y
2.6
Median 5Y
3.1
Industry
1.9
vs History
68
vs Industry
2
Median 3Y
36.2
Median 5Y
58.4
Industry
1.7
Forward
34.5
vs History
77
vs Industry
5
Median 3Y
71.5
Median 5Y
114.7
Industry
7.1
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-11.4
Industry
14.2
Forward
-8.8
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-8.6
Industry
17.5
Forward
-6.8
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-13.8
Industry
14.1
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-9
Industry
16.8
vs History
74
vs Industry
12
Median 3Y
4.6
Median 5Y
6.9
Industry
1.5

Multiples Across Competitors

IKA Competitors Multiples
Ilika PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Ilika PLC
LSE:IKA
56m GBP 32.3 -12.6 -10.1 -7.4
JP
Iwasaki Electric Co Ltd
TSE:6924
165 443 782.6T JPY 2 926 551 025.1 835 574 659 360.9 40 000 914 541.6 55 611 355 477
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.1T CNY 3 20.3 17.7 17.7
FR
Schneider Electric SE
PAR:SU
124.2B EUR 3.3 29.1 15.8 19.5
IE
Eaton Corporation PLC
NYSE:ETN
125.3B USD 5 31.8 22.7 27
CH
Abb Ltd
SIX:ABBN
85.3B CHF 3.2 25.1 16.9 19.4
US
Emerson Electric Co
NYSE:EMR
67.2B USD 3.8 28 15.9 24.3
KR
LG Energy Solution Ltd
KRX:373220
66.9T KRW 2.6 -57.5 19.1 87.9
US
AMETEK Inc
NYSE:AME
41.3B USD 5.9 29.1 19.2 23.3
US
Vertiv Holdings Co
NYSE:VRT
41.1B USD 4.9 61.7 24.3 28.9
US
Rockwell Automation Inc
NYSE:ROK
35.6B USD 4.5 39.4 23.8 32.4
P/E Multiple
Earnings Growth PEG
UK
Ilika PLC
LSE:IKA
Average P/E: 92 841 628 847.3
Negative Multiple: -12.6
N/A N/A
JP
Iwasaki Electric Co Ltd
TSE:6924
835 574 659 360.9
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
20.3
23%
0.9
FR
Schneider Electric SE
PAR:SU
29.1
18%
1.6
IE
Eaton Corporation PLC
NYSE:ETN
31.8
16%
2
CH
Abb Ltd
SIX:ABBN
25.1
11%
2.3
US
Emerson Electric Co
NYSE:EMR
28
26%
1.1
KR
LG Energy Solution Ltd
KRX:373220
Negative Multiple: -57.5 N/A N/A
US
AMETEK Inc
NYSE:AME
29.1
11%
2.6
US
Vertiv Holdings Co
NYSE:VRT
61.7
61%
1
US
Rockwell Automation Inc
NYSE:ROK
39.4
16%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Ilika PLC
LSE:IKA
Average EV/EBITDA: 4 000 091 471.7
Negative Multiple: -10.1
N/A N/A
JP
Iwasaki Electric Co Ltd
TSE:6924
40 000 914 541.6
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
17.7
34%
0.5
FR
Schneider Electric SE
PAR:SU
15.8
10%
1.6
IE
Eaton Corporation PLC
NYSE:ETN
22.7
12%
1.9
CH
Abb Ltd
SIX:ABBN
16.9
9%
1.9
US
Emerson Electric Co
NYSE:EMR
15.9
12%
1.3
KR
LG Energy Solution Ltd
KRX:373220
19.1
42%
0.5
US
AMETEK Inc
NYSE:AME
19.2
6%
3.2
US
Vertiv Holdings Co
NYSE:VRT
24.3
20%
1.2
US
Rockwell Automation Inc
NYSE:ROK
23.8
12%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Ilika PLC
LSE:IKA
Average EV/EBIT: 5 561 135 575.7
Negative Multiple: -7.4
N/A N/A
JP
Iwasaki Electric Co Ltd
TSE:6924
55 611 355 477
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
17.7
21%
0.8
FR
Schneider Electric SE
PAR:SU
19.5
12%
1.6
IE
Eaton Corporation PLC
NYSE:ETN
27
15%
1.8
CH
Abb Ltd
SIX:ABBN
19.4
10%
1.9
US
Emerson Electric Co
NYSE:EMR
24.3
25%
1
KR
LG Energy Solution Ltd
KRX:373220
87.9
121%
0.7
US
AMETEK Inc
NYSE:AME
23.3
8%
2.9
US
Vertiv Holdings Co
NYSE:VRT
28.9
25%
1.2
US
Rockwell Automation Inc
NYSE:ROK
32.4
14%
2.3