Data is not available at this time.
AB Dynamics plc operates in the automotive testing and verification sector, specializing in advanced driver assistance systems (ADAS), autonomous vehicle technology, and vehicle dynamics. The company generates revenue through the design, development, and manufacture of testing products such as guided soft targets, LaunchPad, and simulation software like rFpro. Its offerings cater to vehicle manufacturers, motorsport teams, and autonomous vehicle developers, positioning it as a critical enabler of next-generation automotive safety and performance validation. AB Dynamics serves a global clientele across Europe, North America, and the Asia Pacific, leveraging its proprietary technology to maintain a competitive edge in a niche but rapidly evolving market. The company’s expertise in laboratory testing, NVH analysis, and real-world simulation reinforces its role as a trusted partner for automotive R&D. With the rise of ADAS and autonomous driving, AB Dynamics is well-placed to capitalize on increasing regulatory and industry demand for rigorous vehicle testing solutions.
In FY 2024, AB Dynamics reported revenue of £111.3 million, reflecting its steady demand in automotive testing solutions. Net income stood at £9.7 million, with diluted EPS at 42p, indicating moderate profitability. Operating cash flow was robust at £23.5 million, supported by efficient operations, while capital expenditures of £3.6 million suggest disciplined reinvestment in growth and innovation.
The company demonstrates solid earnings power, with its core testing and simulation products driving margins. Capital efficiency is evident in its ability to generate strong operating cash flow relative to its modest debt levels (£3.2 million), highlighting prudent financial management. The firm’s focus on high-value R&D tools ensures recurring demand from automotive OEMs and suppliers.
AB Dynamics maintains a healthy balance sheet, with £31.8 million in cash and equivalents against minimal debt, providing ample liquidity. The low leverage ratio underscores financial stability, enabling flexibility for strategic investments or acquisitions. Shareholders’ equity remains solid, supported by consistent profitability and controlled liabilities.
Growth is underpinned by increasing adoption of ADAS and autonomous vehicle technologies, with the company well-positioned to benefit from industry tailwinds. AB Dynamics pays a dividend of 8.1p per share, reflecting a balanced approach to returning capital while retaining funds for expansion. Future revenue growth will likely hinge on global automotive R&D spending and regulatory mandates for safety testing.
With a market cap of approximately £406 million, AB Dynamics trades at a premium reflective of its niche expertise and growth potential in automotive testing. The low beta (0.11) suggests relative insulation from broader market volatility, though investor expectations are tied to the pace of autonomous vehicle development and testing demand.
AB Dynamics’ strategic advantages lie in its proprietary testing systems and simulation software, which are critical for modern vehicle development. The outlook remains positive, given increasing regulatory scrutiny on vehicle safety and the automotive industry’s shift toward electrification and autonomy. Continued innovation and global expansion will be key to sustaining its market leadership.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |