Valuation IDOX plc

Equities

Delayed London S.E. Other stock markets 02:13:05 21/04/2026 pm IST			5-day change	1st Jan Change
71.30 ^GBX	-0.14%		+2.15%	+3.63%

01:24pm	Frankel UK Bidco Declares Takeover Offer for Idox Unconditional	MT
16/04	Long Path Partners' Takeover Bid for Idox Wins Regulatory Clearances; Offer Timetable Resumed	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	316.5	273.1	280.5	274.6	324	326.2	-
Change	-	-13.71%	2.71%	-2.11%	18.03%	0.68%	-
Enterprise Value (EV) ¹	324.6	281.5	295.2	284.5	337.3	323.2	315.2
Change	-	-13.26%	4.84%	-3.63%	18.59%	-4.18%	-2.47%
P/E ratio	27x	55x	50.4x	52.3x	52.7x	24.8x	26.2x
PBR	5.18x	4.07x	3.8x	3.49x	3.88x	3.57x	3.4x
PEG	-	-0.9x	4.7x	-8.04x	3.2x	0x	-4.87x
Capitalization / Revenue	4.79x	4.13x	3.83x	3.13x	3.61x	3.3x	3.11x
EV / Revenue	4.91x	4.25x	4.03x	3.25x	3.76x	3.27x	3.01x
EV / EBITDA	16.4x	12.5x	12.1x	10.9x	12.5x	11.1x	9.99x
EV / EBIT	25.2x	18.1x	17.2x	15.7x	18.1x	16.2x	14.4x
EV / FCF	21x	19.1x	16.7x	24.4x	35.7x	29.5x	25.1x
FCF Yield	4.76%	5.24%	6%	4.09%	2.8%	3.39%	3.98%
Dividend per Share ²	0.004	0.01	0.006	0.007	-	0.009	0.01
Rate of return	0.56%	1.64%	0.97%	1.16%	-	1.26%	1.4%
EPS ²	0.0265	0.0111	0.0123	0.0115	0.0134	0.0288	0.0272
Distribution rate	15.1%	90.1%	48.8%	60.9%	-	31.3%	36.7%
Net sales ¹	66.08	66.18	73.28	87.6	89.83	99	104.8
EBITDA ¹	19.8	22.51	24.45	26.05	26.98	29	31.56
EBIT ¹	12.86	15.6	17.12	18.08	18.6	20	21.9
Net income ¹	-	-	5.582	5.259	6.159	14	12.7
Net Debt ¹	8.109	8.47	14.7	9.9	13.3	-3	-11
Reference price ²	0.7160	0.6100	0.6200	0.6020	0.7060	0.7140	0.7140
Nbr of stocks (in thousands)	4,41,990	4,47,646	4,52,376	4,56,071	4,58,986	4,56,923	-
Announcement Date	27/01/22	26/01/23	25/01/24	28/01/25	17/02/26	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IDOX PLC	24.79x	3.27x	11.15x	1.26%	44Cr
ORACLE CORPORATION	30.38x	9.11x	16.87x	1.06%	51TCr
SAP SE	21.65x	4.12x	12.7x	1.82%	21TCr
SERVICENOW, INC.	42.88x	5.75x	16.05x	-.--%	10TCr
STRATEGY INCORPORATED	1.78x	-	-	-.--%	5.91TCr
CONSTELLATION SOFTWARE INC.	38.64x	3.16x	11.12x	0.21%	4.13TCr
FAIR ISAAC CORPORATION	29.07x	11.41x	18.68x	-.--%	2.52TCr
TOAST, INC.	36.36x	1.99x	18.59x	-.--%	1.72TCr
TRIMBLE, INC.	31.31x	4.29x	14.42x	-	1.61TCr
GUIDEWIRE SOFTWARE, INC.	84.51x	7.86x	35.25x	-.--%	1.21TCr
Average	34.14x	5.66x	17.20x	0.48%	9.92TCr
Weighted average by Cap.	29.24x	7.20x	15.87x	0.95%