Subscribe

Melrose Industries PLC (MRO.L)

GBp465.50 +0.80 (+0.17%)
GB LSE Industrials Industrial - Machinery
Address Stratton House W1J 8LA
London, GB
CEO Peter G. Dilnot Interim
IPO 2003-10-28
ISIN GB00BNGDN821

Explore sections of this company profile

Also trades on London Stock Exchange · MRO.L (GBp) Other OTC · MLSPF (USD) Other OTC · MLSYY (USD)
Description

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.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp465.50 +0.80 (+0.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6M
Beta
0.86
Float Shares
1.16B
Free Float %
92.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.11% -7.89% -2.24% -16.81% -20.89% -20.00% +2.13% -0.19% +25.77% +206.01% +1,531.54%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
465.50
DCF (Unlevered) 322.73 -30.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 59% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 6 0
Hold 5 0
Sell 1 0
Strong Sell 1 +1
Quality scores
Altman Z-Score
2.79
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Industrial - Machinery: +7.4%
    +3.5% Q4'25: +8.9% (vs Q4'23)
  • EPS growth Industrial - Machinery: +15.6%
    +873.3% Q4'25: +123.1% (vs Q4'23)
  • FCF margin FCF growth · Industrial - Machinery: +38.2%
    +9.5% Q4'25: +8.9% (vs Q4'23)
  • EBIT margin Industrial - Machinery: +10.0%
    +17.4% Q4'25: +23.7% (vs Q4'23)
  • ROIC Industrial - Machinery: +6.8%
    +10.8% Q4'25: +37.1% (vs Q4'23)
  • Share dilution Industrial - Machinery: +0.0%
    -2.4% Q4'25: -7.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Machinery: -0.65×
    1.87× Q4'25: 0.74× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.87) × ERP
WACC = 76% × Ke + 24% × Kd (6.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 322.73 Current price: 465.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
15 Rev. Ana.
12 EPS Ana.
Dec 2027
15 Rev. Ana.
12 EPS Ana.
Dec 2028
11 Rev. Ana.
8 EPS Ana.
Dec 2029
5 Rev. Ana.
6 EPS Ana.
Dec 2030
5 Rev. Ana.
6 EPS Ana.
Revenue
269.90M
est: 431.37M (-37.4%)
323.60M
est: 516.96M (-37.4%)
288.60M
est: 363.04M (-20.5%)
895.30M
est: 898.08M (-0.3%)
1.30B
est: 1.38B (-5.6%)
1.04B
est: 1.40B (-26.1%)
1.08B
est: 1.19B (-9.0%)
1.55B
est: 1.56B (-0.6%)
1.73B
est: 1.85B (-6.1%)
324.30M
est: 1.52B (-78.7%)
261.10M
est: 261.38M (-0.1%)
889.30M
est: 913.46M (-2.6%)
2.09B
est: 2.10B (-0.5%)
8.15B
est: 8.90B (-8.4%)
10.97B
est: 11.69B (-6.2%)
7.13B
est: 9.02B (-21.0%)
6.65B
est: 7.29B (-8.8%)
7.54B
est: 7.88B (-4.4%)
3.35B
est: 3.46B (-3.2%)
3.47B
est: 3.56B (-2.5%)
3.59B
est: 3.51B (+2.2%)
3.86B
3.78B – 4.11B
+10.0% YoY
4.20B
4.05B – 4.39B
+8.7% YoY
4.53B
4.52B – 4.53B
+7.7% YoY
4.85B
4.70B – 5.10B
+7.0% YoY
5.27B
5.11B – 5.55B
+8.8% YoY
EBITDA
34.80M
est: 32.24M (+7.9%)
28.10M
est: 5.51M (+409.7%)
39.50M
est: 27.60M (+43.1%)
82.60M
est: 577.13M (-85.7%)
165.00M
est: -61.29M (+369.2%)
187.51M
est: 119.64M (+56.7%)
139.60M
est: 142.12M (-1.8%)
254.10M
est: 346.22M (-26.6%)
242.70M
est: 116.14M (+109.0%)
51.70M
est: 506.39M (-89.8%)
26.50M
est: 31.91M (-17.0%)
-7.40M
est: 68.28M (-110.8%)
108.00M
est: -132.78M (+181.3%)
202.00M
est: -116.30M (+273.7%)
1.35B
est: -509.61M (+364.7%)
554.00M
est: 222.95M (+148.5%)
324.00M
est: 240.48M (+34.7%)
146.00M
est: 254.12M (-42.5%)
385.00M
est: 400.65M (-3.9%)
392.00M
est: 411.14M (-4.7%)
1.02B
est: 406.89M (+149.7%)
447.67M
437.39M – 475.79M
+10.0% YoY
486.83M
469.30M – 508.01M
+8.7% YoY
524.38M
523.94M – 524.81M
+7.7% YoY
561.32M
544.62M – 590.94M
+7.0% YoY
610.53M
592.36M – 642.74M
+8.8% YoY
EBIT
8.80M
est: -14.94M (+158.9%)
13.50M
est: 9.71M (+39.1%)
29.20M
est: 34.55M (-15.5%)
48.50M
est: 46.26M (+4.8%)
114.10M
est: 76.61M (+48.9%)
139.30M
est: 115.16M (+21.0%)
118.00M
est: 153.73M (-23.2%)
46.20M
est: 147.89M (-68.8%)
209.50M
est: 143.45M (+46.0%)
36.60M
est: 181.51M (-79.8%)
10.80M
est: 6.46M (+67.2%)
-61.80M
est: 16.73M (-469.4%)
-9.00M
est: -141.51M (+93.6%)
-462.00M
est: -29.50M (-1,465.9%)
454.00M
est: -509.61M (+189.1%)
-506.00M
est: 237.92M (-312.7%)
-498.00M
est: 256.62M (-294.1%)
-252.00M
est: 271.18M (-192.9%)
56.00M
est: 53.17M (+5.3%)
-5.00M
est: 54.56M (-109.2%)
626.00M
est: 54.00M (+1,059.3%)
59.41M
58.04M – 63.14M
+10.0% YoY
64.60M
62.28M – 67.41M
+8.7% YoY
69.59M
69.53M – 69.64M
+7.7% YoY
74.49M
72.27M – 78.42M
+7.0% YoY
81.02M
78.61M – 85.29M
+8.8% YoY
Net Income
-3.90M
est: 258.50M (-101.5%)
37.70M
est: -4.67M (+906.6%)
214.80M
est: 26.48M (+711.3%)
-48.30M
est: 531.36M (-109.1%)
79.50M
est: -74.00M (+207.4%)
141.10M
est: 80.95M (+74.3%)
286.50M
est: 119.58M (+139.6%)
42.50M
est: 362.02M (-88.3%)
562.70M
est: 50.47M (+1,014.9%)
7.40M
est: 464.46M (-98.4%)
-17.20M
est: 33.85M (-150.8%)
-39.00M
est: 4.90B (-100.8%)
-24.00M
est: -89.59M (+73.2%)
-467.00M
est: -102.19M (-357.0%)
-39.00M
est: -625.49M (+93.8%)
-528.00M
est: -44.89M (-1,076.2%)
-500.00M
est: -48.42M (-932.6%)
-292.00M
est: -21.00M (-1,290.5%)
-1.02B
est: -39.00M (-2,512.8%)
-49.00M
est: 316.00M (-115.5%)
370.00M
est: 406.88M (-9.1%)
486.05M
443.78M – 528.33M
+19.5% YoY
585.84M
521.17M – 650.52M
+20.5% YoY
743.37M
559.79M – 926.94M
+26.9% YoY
841.14M
808.60M – 898.83M
+13.2% YoY
971.04M
933.47M – 1.04B
+15.4% YoY
SGA
14.50M
est: 86.21M (-83.2%)
26.20M
est: 42.90M (-38.9%)
14.30M
est: 43.89M (-67.4%)
52.60M
est: 71.99M (-26.9%)
78.10M
est: 217.72M (-64.1%)
76.60M
est: 280.00M (-72.6%)
79.80M
est: 237.30M (-66.4%)
280.30M
est: 311.83M (-10.1%)
399.80M
est: 368.72M (+8.4%)
62.50M
est: 304.34M (-79.5%)
77.60M
est: 10.67M (+627.6%)
238.30M
est: 214.71M (+11.0%)
660.00M
est: 461.98M (+42.9%)
2.00B
est: 1.71B (+17.2%)
1.96B
est: 1.07B (+82.6%)
1.32B
est: 888.82M (+48.6%)
1.43B
est: 958.70M (+49.3%)
1.36B
est: 1.01B (+34.6%)
598.00M
est: 571.22M (+4.7%)
830.00M
est: 586.18M (+41.6%)
42.00M
est: 580.12M (-92.8%)
638.26M
623.60M – 678.35M
+10.0% YoY
694.10M
669.09M – 724.29M
+8.7% YoY
747.62M
747.01M – 748.24M
+7.7% YoY
800.30M
776.48M – 842.52M
+7.0% YoY
870.46M
844.55M – 916.38M
+8.8% YoY
EPS
-0.19
est: 0.20 (-195.3%)
1.15
est: 0.28 (+316.4%)
0.43
est: 0.15 (+194.2%)
-0.11
est: 0.19 (-156.3%)
0.56
est: 0.20 (+184.2%)
1.13
est: 0.30 (+278.2%)
0.52
est: 0.27 (+93.2%)
0.23
est: 0.27 (-14.8%)
0.75
est: 0.22 (+234.6%)
0.45
est: 0.21 (+115.2%)
0.12
est: 0.00 (+4,899.8%)
-0.09
est: 0.08 (-214.8%)
-0.04
est: 0.21 (-119.5%)
-0.40
est: 0.26 (-256.8%)
-0.03
est: 0.30 (-108.8%)
-0.36
est: 0.03 (-1,198.6%)
-0.32
est: 0.08 (-521.1%)
-0.21
est: 0.13 (-257.7%)
-0.03
est: -0.03 (-3.9%)
-0.04
est: 0.25 (-114.7%)
0.29
est: 0.32 (-8.5%)
0.37
0.35 – 0.41
+17.4% YoY
0.46
0.41 – 0.51
+24.3% YoY
0.55
0.44 – 0.73
+19.8% YoY
0.66
0.63 – 0.70
+19.0% YoY
0.76
0.73 – 0.81
+15.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 1/5 4/5 4/5 2/5 3/5 2/5
2026-05-28 B 3/5 1/5 4/5 4/5 2/5 3/5 2/5
2026-05-27 B 3/5 1/5 4/5 4/5 2/5 3/5 2/5
2026-05-26 B 3/5 1/5 4/5 4/5 2/5 3/5 2/5
2026-05-22 B 3/5 1/5 4/5 4/5 2/5 3/5 2/5
2026-05-21 B 3/5 1/5 4/5 4/5 2/5 3/5 2/5
2026-05-20 B 3/5 1/5 4/5 4/5 2/5 3/5 2/5
2026-05-19 B 3/5 1/5 4/5 4/5 2/5 3/5 2/5
2026-05-18 B 3/5 1/5 4/5 4/5 2/5 3/5 2/5
2026-05-15 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-14 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-13 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-12 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-11 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-08 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-07 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-06 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-05 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-01 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-30 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-29 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-28 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-27 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-24 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-23 B 3/5 1/5 4/5 5/5 1/5 3/5 2/5
2026-04-22 B 3/5 1/5 4/5 5/5 1/5 3/5 2/5
2026-04-21 B 3/5 1/5 4/5 5/5 1/5 3/5 2/5
2026-04-20 B 3/5 1/5 4/5 5/5 1/5 3/5 2/5
2026-04-17 B 3/5 1/5 4/5 5/5 1/5 3/5 2/5
2026-04-16 B 3/5 1/5 4/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.44B
OE per share TTM
-1.07
Owner's Yield
-24.32%
Maintenance CapEx ratio
12.23%
Maint CapEx / Avg PPE
33.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 225 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Europe Defense Fund WDEF 3.04% 2.75M 0.45%
2 VanEck Morningstar International Moat ETF MOTI 2.55% 1.79M 0.58%
3 VanEck Morningstar Global Wide Moat ETF MOTG 1.92% 336.0K 0.52%
4 VanEck Morningstar Global Wide Moat UCITS ETF GOAT.L 1.91% 3.25M 0.52%
5 WisdomTree Europe Defence UCITS ETF - EUR Acc WDEF.L 1.12% 54.88M 0.40%
6 Select STOXX Europe Aerospace & Defense ETF EUAD 0.77% 7.58M 0.50%
7 Capital Group International Focus Equity ETF CGXU 0.73% 45.37M 0.54%
8 iShares MSCI Europe Mid-Cap Equal Weight UCITS ETF IEFS.L 0.45% 171.8K 0.25%
9 iShares STOXX Europe Mid 200 UCITS ETF (DE) EXSD.DE 0.44% 2.91M 0.20%
10 Invesco STOXX Europe 600 Optimised Industrial Goods & Services UCITS ETF SC0S.DE 0.40% 104.3K 0.20%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
50.9K
Shares Outstanding
1.25B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Peter Dilnot Interim Chief Executive Officer & Executive Director 3M male
Matthew Gregory Chief Financial Officer & Executive Director 2M male
Ross McCluskey Chief Financial Officer & Executive Director 2M male
Liam David Butterworth Chief Executive Officer of Automotive Division male
Lilit Mughalyan Chief of Staff (Leave of Absence) female
Nathalie Ferretti Interim Chief of Staff female
Russ Dunn Chief Technology Officer male
Shawn Black President of Defence male
Amanda Nelson Chief Human Resources Officer female
Warren Fernandez Company Secretary & Group General Counsel male
Joakim Andersson President of Engines male
John Pritchard President of Civil Airframe male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits