Valuation IDOX plc

Equities

Delayed London S.E. Other stock markets 06:21:13 18/02/2026 pm IST			5-day change	1st Jan Change
70.80 ^GBX	+0.28%		-0.28%	+2.91%

17/02	EARNINGS AND TRADING: Springfield profit up; Cooks Coffee optimistic	AN
17/02	IDOX plc Reports Earnings Results for the Full Year Ended October 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	218.5	316.5	273.1	280.5	274.6	325.9	325.9	-
Change	-	44.86%	-13.71%	2.71%	-2.11%	18.72%	0%	-
Enterprise Value (EV) ¹	234.6	324.6	281.5	295.2	284.5	329.9	328.8	314.9
Change	-	38.37%	-13.26%	4.84%	-3.63%	15.99%	-0.33%	-4.23%
P/E ratio	171x	27x	55x	50.4x	52.3x	52.7x	29.5x	25.9x
PBR	4.64x	5.18x	4.07x	3.8x	3.49x	3.9x	3.59x	3.38x
PEG	-	0x	-0.9x	4.7x	-8.04x	3.2x	2.3x	1.8x
Capitalization / Revenue	3.21x	4.79x	4.13x	3.83x	3.13x	3.63x	3.28x	3.11x
EV / Revenue	3.45x	4.91x	4.25x	4.03x	3.25x	3.54x	3.31x	3x
EV / EBITDA	12x	16.4x	12.5x	12.1x	10.9x	12.2x	11.4x	9.98x
EV / EBIT	18.5x	25.2x	18.1x	17.2x	15.7x	18.1x	16.7x	14.4x
EV / FCF	16.3x	21x	19.1x	16.7x	24.4x	34.6x	30x	25.1x
FCF Yield	6.15%	4.76%	5.24%	6%	4.09%	2.89%	3.33%	3.98%
Dividend per Share ²	0.003	0.004	0.01	0.006	0.007	0.008	0.009	0.01
Rate of return	0.6%	0.56%	1.64%	0.97%	1.16%	1.13%	1.27%	1.42%
EPS ²	0.0029	0.0265	0.0111	0.0123	0.0115	0.0134	0.0239	0.0272
Distribution rate	103%	15.1%	90.1%	48.8%	60.9%	37.7%	37.7%	36.7%
Net sales ¹	68.02	66.08	66.18	73.28	87.6	89.83	99.26	104.8
EBITDA ¹	19.58	19.8	22.51	24.45	26.05	26.98	28.95	31.56
EBIT ¹	12.7	12.86	15.6	17.12	18.08	18.6	19.67	21.9
Net income ¹	-	-	-	5.582	5.259	6.159	11.25	12.7
Net Debt ¹	16.1	8.109	8.47	14.7	9.9	4	2.9	-11
Reference price ²	0.4960	0.7160	0.6100	0.6200	0.6020	0.7060	0.7060	0.7060
Nbr of stocks (in thousands)	4,40,460	4,41,990	4,47,646	4,52,376	4,56,071	4,61,682	4,61,682	-
Announcement Date	02/02/21	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	33.3x	3.54x	12.19x	1.13%	44Cr
ORACLE CORPORATION	27.41x	8.23x	15.56x	1.25%	44TCr
SAP SE	28.11x	5.23x	16.85x	1.45%	23TCr
SERVICENOW, INC.	46.58x	6.26x	17.51x	-.--%	11TCr
STRATEGY INCORPORATED	85.54x	-	-	-	4.28TCr
CONSTELLATION SOFTWARE INC.	50.24x	3.17x	11.19x	0.24%	3.5TCr
FAIR ISAAC CORPORATION	38.19x	14.21x	23.13x	-.--%	3.21TCr
TOAST, INC.	52x	2.37x	23.39x	-.--%	1.63TCr
TRIMBLE, INC.	36.44x	4.62x	16.04x	-	1.56TCr
HUBSPOT, INC.	91.31x	2.98x	12.59x	-.--%	1.3TCr
Average	48.91x	5.62x	16.50x	0.51%	9.42TCr
Weighted average by Cap.	35.16x	6.98x	16.34x	1.02%