Company Valuation: Bytes Technology Group plc

Data adjusted to current consolidation scope
Fiscal Period: February 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,103 957 1,340 1,011 717.1 962.5 - -
Change - -13.21% 40.01% -24.56% -29.06% 34.23% - -
Enterprise Value (EV) 1 1,037 884.9 1,253 899.7 620.4 850 828.5 812
Change - -14.63% 41.57% -28.18% -31.05% 37.01% -2.54% -1.99%
P/E 34.3x 24.5x 28.5x 19.1x 14.6x 19.1x 17.5x 16.6x
PBR - 15.5x 17.1x 10.3x 8.96x 11.6x 9x 7.32x
PEG - 1.1x 1.4x 1.6x -2.65x 4.31x 1.96x 2.96x
Capitalization / Revenue 2.46x 5.19x 6.47x 4.66x 3.25x 4.01x 3.68x 3.38x
EV / Revenue 2.31x 4.8x 6.05x 4.14x 2.81x 3.54x 3.17x 2.85x
EV / EBITDA 21.9x 15.4x 19.3x 12.1x 9.45x 12.7x 11.1x 10.2x
EV / EBIT 22.4x 17.4x 22.1x 13.5x 9.89x 13.5x 11.8x 10.8x
EV / FCF 20.2x 24.1x 22.5x 13.1x 10.5x 15.8x 13.8x 12.8x
FCF Yield 4.96% 4.16% 4.44% 7.63% 9.55% 6.35% 7.22% 7.84%
Dividend per Share 2 0.062 0.075 0.174 0.178 0.201 0.1638 0.1725 0.1834
Rate of return 1.35% 1.88% 3.12% 4.24% 6.62% 3.96% 4.17% 4.44%
EPS 2 0.1342 0.1628 0.1955 0.2195 0.2074 0.2166 0.236 0.2492
Distribution rate 46.2% 46.1% 89% 81.1% 96.9% 75.6% 73.1% 73.6%
Net sales 1 447.9 184.4 207 217.1 220.6 239.8 261.6 284.6
EBITDA 1 47.33 57.55 64.8 74.12 65.63 66.84 74.67 79.95
EBIT 1 46.33 50.88 56.7 66.43 62.73 63.09 70.4 75.41
Net income 1 32.85 40.42 46.9 54.84 51.28 52.02 56.68 59.66
Net Debt 1 -65.94 -72.03 -87.1 -111.1 -96.67 -112.5 -134 -150.5
Reference price 2 4.604 3.996 5.575 4.194 3.034 4.132 4.132 4.132
Nbr of stocks (in thousands) 2,39,482 2,39,482 2,40,340 2,41,029 2,36,344 2,32,939 - -
Announcement Date 24/05/22 23/05/23 23/05/24 13/05/25 12/05/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.08x3.54x12.72x3.96% 129.17Cr
22.01x6.03x10.64x1.44% 41TCr
19.24x3.95x12.33x1.95% 18TCr
53.56x6.42x17.66x-.--% 11TCr
33.39x3.17x11.41x0.2% 4.2TCr
6.33x78.87x668.02x-.--% 3.33TCr
33x12.81x20.87x-.--% 2.9TCr
33.08x2.01x18.37x-.--% 1.7TCr
23.51x3.36x11.33x - 1.23TCr
77.12x7.37x31.58x-.--% 1.13TCr
Average 32.03x 12.75x 81.49x 0.84% 8.46TCr
Weighted average by Cap. 26.86x 8.48x 38.62x 1.15%

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

  1. Stock Market
  2. Stocks
  3. BYIT Stock
  4. Valuation Bytes Technology Group plc