Company Valuation: iomart Group plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 178.7 137.3 163.1 34.91 13.43 13.4 - -
Change - -23.16% 18.78% -78.6% -61.53% -0.21% - -
Enterprise Value (EV) 1 220 177.1 205.5 136.8 122.1 116.9 117.8 120.6
Change - -19.51% 16.02% -33.41% -10.8% -4.24% 0.76% 2.4%
P/E 19.4x 20.1x 26x -0.63x -1.46x -1.5x -2.38x -3.05x
PBR 1.53x 1.14x 1.32x 0.55x 0.25x 0.34x 0.36x 0.53x
PEG - -0.8x -2.69x 0x 0x 0.49x 0.1x 0.1x
Capitalization / Revenue 1.74x 1.19x 1.28x 0.24x 0.09x 0.09x 0.09x 0.08x
EV / Revenue 2.14x 1.53x 1.62x 0.95x 0.79x 0.78x 0.76x 0.76x
EV / EBITDA 5.79x 4.9x 5.45x 3.99x 4.77x 4.62x 4.5x 4.53x
EV / EBIT 11.5x 10.5x 10.9x 10.7x 41.6x 22.9x 23.3x 21.9x
EV / FCF 8.97x 7.69x 12.8x 9.7x 10x 12x 11.4x 11.4x
FCF Yield 11.1% 13% 7.81% 10.3% 9.99% 8.3% 8.75% 8.79%
Dividend per Share 2 0.0602 0.0544 0.0494 0.0131 - - - -
Rate of return 3.7% 4.37% 3.4% 4.23% - - - -
EPS 2 0.084 0.062 0.056 -0.49 -0.081 -0.0785 -0.0497 -0.0387
Distribution rate 71.7% 87.7% 88.2% -2.67% - - - -
Net sales 1 103 115.6 127 143.5 154.9 150 154.4 159.3
EBITDA 1 38.01 36.16 37.73 34.31 25.56 25.31 26.18 26.62
EBIT 1 19.07 16.92 18.78 12.82 2.937 5.1 5.05 5.5
Net income 1 9.396 6.995 6.441 -55.12 -9.168 -9.067 -6.914 -4.501
Net Debt 1 41.29 39.76 42.34 101.9 108.6 103.5 104.4 107.2
Reference price 2 1.6260 1.2440 1.4540 0.3100 0.1182 0.1180 0.1180 0.1180
Nbr of stocks (in thousands) 1,09,925 1,10,407 1,12,201 1,12,623 1,13,588 1,13,588 - -
Announcement Date 14/06/22 13/06/23 11/06/24 24/07/25 23/06/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.5x0.78x4.62x-.--% 1.79Cr
15.74x7.63x16.31x0.27% 3,94600Cr
22.16x6.51x11.65x0.33% 1,65900Cr
32.37x15.14x23.92x0.55% 55TCr
13.21x3.51x8.13x1.54% 44TCr
18.72x5.52x16.55x-.--% 28TCr
19.25x1.41x9.49x1.07% 25TCr
104.3x13.85x74.39x-.--% 22TCr
21.75x2.48x12.6x-.--% 14TCr
8.07x0.9x3.88x-.--% 11TCr
Average 25.41x 5.77x 18.15x 0.38% 75.98TCr
Weighted average by Cap. 20.96x 7.39x 16.56x 0.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - iomart Group plc

Historical PBR trend

Valuation ratios - PBR - iomart Group plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - iomart Group plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - iomart Group plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - iomart Group plc
  1. Stock Market
  2. Stocks
  3. IOM Stock
  4. Valuation iomart Group plc