Valuation IDOX plc

Equities

Delayed London S.E. Other stock markets 02:29:06 13/09/2024 pm IST			5-day change	1st Jan Change
61.05 ^GBX	-0.89%		+0.08%	-11.39%

29/07	IDOX plc Appoints Mark Milner as Non-Executive Director	CI
11/07	Berenberg Starts Idox Coverage at Buy	MT

Fiscal Period: Octubre	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	151.1	218.5	316.5	273.1	280.5	280.9	-	-
Change	-	44.56%	44.86%	-13.71%	2.71%	0.17%	-	-
Enterprise Value (EV) ¹	177.5	234.6	324.6	281.5	295.2	291.7	285.2	273.9
Change	-	32.13%	38.37%	-13.26%	4.84%	-1.18%	-2.23%	-3.96%
P/E ratio	-	171x	27x	55x	50.4x	33.9x	31.1x	25.8x
PBR	3.44x	4.64x	5.18x	4.07x	3.8x	3.6x	3.39x	3.1x
PEG	-	-	0x	-0.9x	4.7x	0.7x	3.42x	1.3x
Capitalization / Revenue	2.31x	3.21x	4.79x	4.13x	3.83x	3.16x	3x	2.83x
EV / Revenue	2.71x	3.45x	4.91x	4.25x	4.03x	3.28x	3.04x	2.76x
EV / EBITDA	12.4x	12x	16.4x	12.5x	12.1x	11.2x	10.3x	9.08x
EV / EBIT	33.9x	18.5x	25.2x	18.1x	17.2x	16.2x	15x	12.8x
EV / FCF	-	16.3x	21x	19.1x	16.7x	32.8x	24.2x	20.9x
FCF Yield	-	6.15%	4.76%	5.24%	6%	3.05%	4.14%	4.78%
Dividend per Share ²	-	0.003	0.004	0.01	0.006	0.00714	0.00798	0.00898
Rate of return	-	0.6%	0.56%	1.64%	0.97%	1.16%	1.3%	1.46%
EPS ²	-	0.0029	0.0265	0.0111	0.0123	0.0182	0.0198	0.0239
Distribution rate	-	103%	15.1%	90.1%	48.8%	39.3%	40.3%	37.6%
Net sales ¹	65.49	68.02	66.08	66.18	73.28	88.8	93.66	99.18
EBITDA ¹	14.36	19.58	19.8	22.51	24.45	26.08	27.64	30.16
EBIT ¹	5.233	12.7	12.86	15.6	17.12	18	19.06	21.42
Net income ¹	-	-	-	-	5.582	9.033	9.733	11.7
Net Debt ¹	26.4	16.1	8.109	8.47	14.7	10.74	4.233	-7.067
Reference price ²	0.3435	0.4960	0.7160	0.6100	0.6200	0.6160	0.6160	0.6160
Nbr of stocks (in thousands)	4,39,949	4,40,460	4,41,990	4,47,646	4,52,376	4,56,071	-	-
Announcement Date	14/04/20	02/02/21	27/01/22	26/01/23	25/01/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
IDOX PLC	33.94x	3.28x	11.18x	+1.16%	367M
ORACLE CORPORATION	34.63x	8.98x	17.12x	+0.97%	447B
SAP SE	78.96x	6.78x	24.8x	+1.11%	256B
SERVICENOW, INC.	139.14x	16.19x	47.28x	-.--%	182B
CONSTELLATION SOFTWARE INC.	99.78x	6.76x	25.84x	-	66.6B
FAIR ISAAC CORPORATION	91.11x	27.79x	52.84x	-.--%	45.66B
WISETECH GLOBAL LIMITED	111.36x	32.56x	63.41x	+0.18%	29.23B
HUBSPOT, INC.	-1046.06x	9.28x	45.84x	-.--%	25.29B
MICROSTRATEGY INCORPORATED	-121.14x	61.5x	765.05x	-	25.41B
ASPEN TECHNOLOGY, INC.	309.16x	11.61x	26.31x	-.--%	14.24B
Average	-26.91x	18.47x	107.97x	+0.43%	109.25B
Weighted average by Cap.	45.79x	12.21x	45.40x	+0.73%