|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 105.00 GBX | 0.00% |
|
-0.94% | -13.22% |
| 23/06 | Intercede optimistic on outlook as annual profit, revenue decline | AN |
| 23/06 | Intercede Group plc Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
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 | 63.17 | - | - |
| Change | - | 3.56% | 76% | 30.96% | -45.49% | 38.16% | - | - |
| Enterprise Value (EV) 1 | 35.14 | 28.06 | 46.83 | 65.21 | 25.72 | 39.97 | 35.97 | 30.07 |
| Change | - | -20.15% | 66.88% | 39.26% | -60.55% | 55.38% | -10.01% | -16.4% |
| P/E | - | 28.4x | 11.5x | - | 13.8x | 19.8x | 15.2x | 11.7x |
| PBR | - | 5.18x | 4.86x | - | 2.34x | 2.76x | 2.31x | 1.9x |
| PEG | - | - | 0x | - | - | -5.45x | 0.5x | 0.4x |
| Capitalization / Revenue | 3.54x | 3.01x | 3.21x | 4.74x | 2.67x | 3.01x | 2.63x | 2.34x |
| EV / Revenue | 3.54x | 2.32x | 2.35x | 3.68x | 1.5x | 1.9x | 1.5x | 1.11x |
| EV / EBITDA | 62.5x | 21.6x | 7.55x | 14.5x | 6.43x | 7.99x | 5.71x | 3.76x |
| EV / EBIT | 71.4x | 46.8x | 8.27x | 16.1x | 7.15x | 8.69x | 6.1x | 3.96x |
| EV / FCF | - | 10.1x | 5.05x | - | 10.2x | 12.5x | 8.99x | 5.01x |
| FCF Yield | - | 9.95% | 19.8% | - | 9.82% | 8.01% | 11.1% | 20% |
| 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 | 1.050 | 1.050 | 1.050 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.81x | 1.9x | 7.99x | - | 8.45Cr | |
| 20.59x | 5.73x | 10.12x | 1.54% | 38TCr | |
| 19.68x | 4.04x | 12.62x | 1.9% | 19TCr | |
| 55.32x | 6.65x | 18.28x | -.--% | 11TCr | |
| 34.03x | 3.23x | 11.62x | 0.2% | 4.28TCr | |
| 5.46x | 76.66x | 652.83x | -.--% | 3.24TCr | |
| 33.71x | 13.05x | 21.27x | -.--% | 2.96TCr | |
| 33.8x | 2.06x | 18.83x | -.--% | 1.74TCr | |
| 23.28x | 3.33x | 11.22x | - | 1.22TCr | |
| 79.49x | 7.61x | 32.6x | -.--% | 1.17TCr | |
| Average | 32.52x | 12.43x | 79.74x | 0.46% | 8.27TCr | |
| Weighted average by Cap. | 26.92x | 8.30x | 37.97x | 1.17% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
