Valuation iomart Group plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:29 26/06/2026 pm IST			5-day change	1st Jan Change
14.40 ^GBX	-2.70%		-21.74%	-17.71%

23/06	Iomart shares sink after swing to loss amid customer churn	AN
23/06	WINNERS & LOSERS: Ramsdens accepts GBP206 million Firstcash offer	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	342.5	178.7	137.3	163.1	34.91	16.36	-	-
Change	-	-47.82%	-23.16%	18.78%	-78.6%	-53.15%	-	-
Enterprise Value (EV) ¹	397.1	220	177.1	205.5	136.8	122.1	118.3	118.4
Change	-	-44.6%	-19.51%	16.02%	-33.41%	-10.8%	0.96%	0.02%
P/E	34.4x	19.4x	20.1x	26x	-0.63x	-1.46x	-1.69x	-2.6x
PBR	3x	1.53x	1.14x	1.32x	0.55x	0.25x	0.41x	0.45x
PEG	-	-2.52x	-0.8x	-2.69x	0x	0x	-0.1x	0.1x
Capitalization / Revenue	3.06x	1.74x	1.19x	1.28x	0.24x	0.09x	0.11x	0.11x
EV / Revenue	3.55x	2.14x	1.53x	1.62x	0.95x	0.79x	0.8x	0.76x
EV / EBITDA	9.59x	5.79x	4.9x	5.45x	3.99x	4.77x	4.63x	4.52x
EV / EBIT	18.4x	11.5x	10.5x	10.9x	10.7x	41.6x	23.7x	29.3x
EV / FCF	17.3x	8.97x	7.69x	12.8x	9.7x	10x	12.2x	12.7x
FCF Yield	5.79%	11.1%	13%	7.81%	10.3%	9.99%	8.2%	7.9%
Dividend per Share ²	0.071	0.0602	0.0544	0.0494	0.0131	-	-	-
Rate of return	2.27%	3.7%	4.37%	3.4%	4.23%	-	-	-
EPS ²	0.091	0.084	0.062	0.056	-0.49	-0.081	-0.085	-0.0555
Distribution rate	78%	71.7%	87.7%	88.2%	-2.67%	-	-	-
Net sales ¹	111.9	103	115.6	127	143.5	154.9	148.4	155.2
EBITDA ¹	41.4	38.01	36.16	37.73	34.31	25.56	25.55	26.19
EBIT ¹	21.6	19.07	16.92	18.78	12.82	2.937	5	4.033
Net income ¹	10.2	9.396	6.995	6.441	-55.12	-9.168	-9.5	-7.11
Net Debt ¹	54.62	41.29	39.76	42.34	101.9	108.6	102	102
Reference price ²	3.1300	1.6260	1.2440	1.4540	0.3100	0.1440	0.1440	0.1440
Nbr of stocks (in thousands)	1,09,428	1,09,925	1,10,407	1,12,201	1,12,623	1,13,588	-	-
Announcement Date	15/06/21	14/06/22	13/06/23	11/06/24	24/07/25	23/06/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IOMART GROUP PLC	-2.19x	0.75x	4.4x	-.--%	2.16Cr
TENCENT HOLDINGS LIMITED	13.83x	3.78x	8.79x	1.49%	47TCr
NETFLIX, INC.	20.55x	6.08x	18.27x	-.--%	31TCr
SK SQUARE CO., LTD.	6.29x	134.13x	4.9x	0.09%	15TCr
UBER TECHNOLOGIES, INC.	25.12x	2.68x	13.84x	-.--%	16TCr
PROSUS N.V.	9.65x	11.84x	117.16x	0.46%	9.86TCr
SPOTIFY TECHNOLOGY S.A.	31.5x	3.82x	24.99x	-.--%	9.46TCr
AIRBNB, INC.	28.64x	5.4x	15.24x	-.--%	8.64TCr
DOORDASH, INC.	71.81x	4.23x	20.66x	-.--%	7.98TCr
NASPERS LIMITED	7.95x	3.84x	42.92x	0.54%	3.68TCr
Average	21.31x	17.66x	27.12x	0.26%	14.83TCr
Weighted average by Cap.	20.35x	17.79x	21.02x	0.53%