|
Market Closed -
London S.E.
09:05:25 03/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 112.50 GBX | +1.35% |
|
+1.35% | -7.02% |
| 03/08 | Elixirr earnings hike; Winvia-Aston Villa tie-up | AN |
| 03/08 | Intercede Group Wins $3 Million Contracts, Renewals | MT |
Company Valuation: Intercede Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35.14 | 36.39 | 64.05 | 83.89 | 45.72 | 66.78 | - | - |
| Change | - | 3.56% | 76% | 30.96% | -45.49% | 46.05% | - | - |
| Enterprise Value (EV) 1 | 35.14 | 28.06 | 46.83 | 65.21 | 25.72 | 43.58 | 39.58 | 33.68 |
| Change | - | -20.15% | 66.88% | 39.26% | -60.55% | 69.41% | -9.18% | -14.91% |
| P/E | - | 28.4x | 11.5x | - | 13.8x | 20.9x | 16.1x | 12.3x |
| PBR | - | 5.18x | 4.86x | - | 2.34x | 2.44x | 2x | 2x |
| PEG | - | - | 0x | - | - | -5.75x | 0.5x | 0.4x |
| Capitalization / Revenue | 3.54x | 3.01x | 3.21x | 4.74x | 2.67x | 3.18x | 2.78x | 2.47x |
| EV / Revenue | 3.54x | 2.32x | 2.35x | 3.68x | 1.5x | 2.08x | 1.65x | 1.25x |
| EV / EBITDA | 62.5x | 21.6x | 7.55x | 14.5x | 6.43x | 8.72x | 6.28x | 4.21x |
| EV / EBIT | 71.4x | 46.8x | 8.27x | 16.1x | 7.15x | 9.47x | 6.71x | 4.43x |
| EV / FCF | - | 10.1x | 5.05x | - | 10.2x | 13.6x | 9.9x | 5.61x |
| FCF Yield | - | 9.95% | 19.8% | - | 9.82% | 7.34% | 10.1% | 17.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | 0.022 | 0.096 | - | 0.055 | 0.053 | 0.069 | 0.09 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9.925 | 12.11 | 19.96 | 17.71 | 17.16 | 21 | 24 | 27 |
| EBITDA 1 | 0.562 | 1.3 | 6.2 | 4.5 | 4 | 5 | 6.3 | 8 |
| EBIT 1 | 0.492 | 0.6 | 5.665 | 4.042 | 3.6 | 4.6 | 5.9 | 7.6 |
| Net income 1 | - | - | 6.023 | - | 3.376 | 3.2 | 4.2 | 5.4 |
| Net Debt 1 | - | -8.334 | -17.23 | -18.67 | -20 | -23.2 | -27.2 | -33.1 |
| Reference price 2 | 0.610 | 0.625 | 1.100 | 1.435 | 0.760 | 1.110 | 1.110 | 1.110 |
| Nbr of stocks (in thousands) | 57,612 | 58,232 | 58,232 | 58,457 | 60,163 | 60,163 | - | - |
| Announcement Date | 08/06/22 | 20/06/23 | 18/06/24 | 24/06/25 | 23/06/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.94x | 2.08x | 8.72x | - | 9.02Cr | |
| 22.79x | 6.18x | 11.04x | 1.4% | 42TCr | |
| 25.7x | 5.15x | 16.25x | 1.48% | 24TCr | |
| 88.5x | 8.61x | 23.05x | -.--% | 14TCr | |
| -4.95x | 100.35x | 1336.86x | -.--% | 4.73TCr | |
| 37.73x | 3.54x | 13.02x | 0.18% | 4.67TCr | |
| 29.29x | 11.43x | 18.7x | -.--% | 2.37TCr | |
| 35.59x | 2.36x | 21.48x | -.--% | 1.97TCr | |
| 110.64x | 10.62x | 45.28x | -.--% | 1.6TCr | |
| -213.01x | 3.77x | 12.62x | - | 1.38TCr | |
| Average | 15.32x | 15.41x | 150.70x | 0.38% | 9.71TCr | |
| Weighted average by Cap. | 30.97x | 10.83x | 79.78x | 1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- IGP Stock
- Valuation Intercede Group plc
Select your edition
All financial news and data tailored to specific country editions
