|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 108.00 GBX | +0.47% |
|
-3.14% | -10.74% |
| 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 | 64.98 | - | - |
| Change | - | 3.56% | 76% | 30.96% | -45.49% | 42.11% | - | - |
| Enterprise Value (EV) 1 | 35.14 | 28.06 | 46.83 | 65.21 | 25.72 | 41.78 | 37.78 | 31.88 |
| Change | - | -20.15% | 66.88% | 39.26% | -60.55% | 62.4% | -9.57% | -15.62% |
| P/E | - | 28.4x | 11.5x | - | 13.8x | 20.4x | 15.7x | 12x |
| PBR | - | 5.18x | 4.86x | - | 2.34x | 2.84x | 2.37x | 1.95x |
| PEG | - | - | 0x | - | - | -5.61x | 0.5x | 0.4x |
| Capitalization / Revenue | 3.54x | 3.01x | 3.21x | 4.74x | 2.67x | 3.09x | 2.71x | 2.41x |
| EV / Revenue | 3.54x | 2.32x | 2.35x | 3.68x | 1.5x | 1.99x | 1.57x | 1.18x |
| EV / EBITDA | 62.5x | 21.6x | 7.55x | 14.5x | 6.43x | 8.36x | 6x | 3.98x |
| EV / EBIT | 71.4x | 46.8x | 8.27x | 16.1x | 7.15x | 9.08x | 6.4x | 4.19x |
| EV / FCF | - | 10.1x | 5.05x | - | 10.2x | 13.1x | 9.44x | 5.31x |
| FCF Yield | - | 9.95% | 19.8% | - | 9.82% | 7.66% | 10.6% | 18.8% |
| 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 | 1.080 | 1.080 | 1.080 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.38x | 1.99x | 8.36x | - | 8.67Cr | |
| 17.87x | 5.2x | 9.29x | 1.78% | 33TCr | |
| 19.94x | 3.98x | 12.55x | 1.97% | 18TCr | |
| 31.78x | 3.03x | 10.96x | 0.21% | 4.01TCr | |
| 12.41x | 77.63x | 662.03x | -.--% | 3.29TCr | |
| 32.5x | 12.7x | 20.65x | -.--% | 2.87TCr | |
| 32.76x | 1.99x | 18.17x | -.--% | 1.68TCr | |
| 23.43x | 3.38x | 11.37x | - | 1.23TCr | |
| 79.02x | 7.48x | 32.09x | -.--% | 1.15TCr | |
| 54.49x | 2.32x | 9.46x | -.--% | 1.05TCr | |
| Average | 32.46x | 11.97x | 79.49x | 0.49% | 6.68TCr | |
| Weighted average by Cap. | 21.74x | 8.50x | 43.58x | 1.46% |
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
