Company Valuation: Getech Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 22.6 10.35 3.542 3.279 3.127 3.432 -
Change - -54.22% -65.76% -7.43% -4.65% 9.76% -
Enterprise Value (EV) 1 17.51 6.747 3.746 2.794 3.127 2.632 2.232
Change - -61.46% -44.47% -25.42% 11.9% -15.83% -15.2%
P/E -10.3x -3.65x -0.69x -1.3x - - 20.5x
PBR - - - - - 0.87x 0.83x
PEG - -0.1x -0x 0x - - -
Capitalization / Revenue 5.28x 2.04x 0.88x 0.7x 0.62x 0.65x 0.6x
EV / Revenue 4.09x 1.33x 0.93x 0.6x 0.62x 0.5x 0.39x
EV / EBITDA -16.4x -3.29x -1.37x -4.98x 6.07x 3.29x 2.48x
EV / EBIT -6.05x -2.12x -1.02x -2.03x -10.7x - 11.2x
EV / FCF -21.1x -12.5x -1x -2.24x - 2.92x 4.46x
FCF Yield -4.73% -8.02% -99.5% -44.7% - 34.2% 22.4%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.0327 -0.0421 -0.0764 -0.0166 - - 0.0011
Distribution rate - - - - - - -
Net sales 1 4.28 5.07 4.023 4.662 5.004 5.3 5.7
EBITDA 1 -1.067 -2.048 -2.731 -0.561 0.515 0.8 0.9
EBIT 1 -2.892 -3.185 -3.662 -1.378 -0.292 - 0.2
Net income 1 -1.949 -2.828 -5.149 -1.578 - 0.002 0.173
Net Debt 1 -5.095 -3.6 0.204 -0.485 - -0.8 -1.2
Reference price 2 0.3380 0.1538 0.0525 0.0215 0.0205 0.0225 0.0225
Nbr of stocks (in thousands) 66,867 67,296 67,474 1,52,514 1,52,514 1,52,514 -
Announcement Date 19/05/22 05/06/23 20/06/24 06/05/25 30/04/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.5x3.29x - 46.17L
11.73x2.19x8.4x - 87Cr
10.98x2.73x9.59x - 5.27Cr
Average 11.35x 1.81x 7.09x 30.93Cr
Weighted average by Cap. 11.68x 2.21x 8.45x

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GTC Stock
  4. Valuation Getech Group plc