Full history for every metric is available with a Kvantra account
Key financial summary
Financials in GBP| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | £bn | 7.13 | 6.65 | 2.95 | 3.35 | 3.47 | 3.59 | 3.74 | 3.82 |
| Operating profit | £bn | 0.60 | 0.37 | ||||||
| Net profit | £bn | -0.54 | 0.83 | -0.31 | -1.02 | -0.05 | 0.37 | 0.16 | 0.43 |
| EPS reported | £ | 0.29 | 0.13 | ||||||
| Operating cashflow per share | £ | 0.17 | 0.23 | ||||||
| Capex per share | £ | 0.07 | 0.07 | ||||||
| FCF per share | £ | 0.09 | 0.16 | ||||||
| Free cash flow | £bn | 0.12 | 0.20 | ||||||
| Net debt | £bn | 1.41 | 1.85 | ||||||
| Book value equity | £bn | 2.83 | 2.86 | ||||||
| Book value per share | £ | 2.22 | 2.28 | ||||||
| Number of shares | m | 1,276 | 1,252 | ||||||
| DPS (TTM paid) | £ | 0.07 | 0.08 |
Financial summary
Financials in GBP| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 20.29 | - | ||||||
| P/B LTM | x | 2.65 | 1.94 | ||||||
| P/S LTM | x | 2.09 | 1.48 | ||||||
| P/FCF LTM | x | 62.89 | 27.42 | ||||||
| EV/EBITDA LTM | x | 9.94 | 9.78 | ||||||
| EV/Sales LTM | x | 2.57 | 1.98 | ||||||
| Earnings Yield LTM | % | 4.93% | 2.88% | ||||||
| FCF Yield | % | 1.59% | 3.65% | ||||||
| Quality | |||||||||
| ROE | % | 13.09% | 5.63% | ||||||
| ROIC | % | 7.97% | 5.35% | ||||||
| Operating margin | % | 16.72% | 9.86% | ||||||
| Gross margin | % | 26.58% | 27.20% | ||||||
| FCF/Sales | % | 3.32% | 5.40% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | -48.00% | ||||||
| Sales Growth YoY | % | +3.49% | +8.59% | ||||||
| Net Income Growth YoY | % | - | -49.37% | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | - | -26.05% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 1.10% | 1.67% | ||||||
| Dividend Growth | % | +20.00% | +17.19% | ||||||
| Payout Ratio | % | 22.16% | 22.16% | ||||||
| FCF/Debt | x | 0.06 | 0.10 | ||||||
| Net Debt/EBITDA | x | 1.76 | 2.45 | ||||||
| EBIT/Net interest | x | 4.80 | 2.73 | ||||||
| Net debt/market cap | % | 18.80% | 33.45% | ||||||
| Net debt/Equity | x | 0.50 | 0.65 | ||||||
| Gross debt/equity | x | 0.67 | 0.72 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Melrose Industries PLC, founded in London in 2003, is a global enterprise with core operations spanning the aerospace, automotive, powder metallurgy, and various other industrial sectors. Its geographical reach extends across the United Kingdom, the wider European continent, North America, and other international markets. Within its Aerospace division, the company specializes in manufacturing airframe and engine components, alongside electrical interconnection systems, for both commercial aircraft and defense platforms. The Automotive segment is dedicated to the engineering, production, and integration of advanced driveline technologies, specifically including vital components for electric vehicles. Melrose's Powder Metallurgy segment supplies precision metal powder parts for industrial and automotive applications, in addition to producing metal powder for broader powder metallurgy processes and spearheading innovations in additive manufacturing. Furthermore, the Other Industrial segment designs and fabricates ergonomic products tailored for diverse work, educational, and healthcare environments. This segment also delivers metal hydride-based hydrogen storage solutions suitable for a wide array of industrial and commercial uses. The company previously operated under the name New Melrose Industries PLC before officially changing to Melrose Industries PLC in November 2015.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Based on consensus from external analysts. Not Kvantra's opinion.
Melrose Industries PLC, founded in London in 2003, is a global enterprise with core operations spanning the aerospace, automotive, powder metallurgy, and various other industrial sectors. Its geographical reach extends across the United Kingdom, the wider European continent, North America, and other international markets. Within its Aerospace division, the company specializes in manufacturing airframe and engine components, alongside electrical interconnection systems, for both commercial aircraft and defense platforms. The Automotive segment is dedicated to the engineering, production, and integration of advanced driveline technologies, specifically including vital components for electric vehicles. Melrose's Powder Metallurgy segment supplies precision metal powder parts for industrial and automotive applications, in addition to producing metal powder for broader powder metallurgy processes and spearheading innovations in additive manufacturing. Furthermore, the Other Industrial segment designs and fabricates ergonomic products tailored for diverse work, educational, and healthcare environments. This segment also delivers metal hydride-based hydrogen storage solutions suitable for a wide array of industrial and commercial uses. The company previously operated under the name New Melrose Industries PLC before officially changing to Melrose Industries PLC in November 2015.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free