Valuation Knights Group Holdings plc

Equities

Market Closed - London S.E. Other stock markets 09:05:02 11/07/2025 pm IST			5-day change	1st Jan Change
195.00 ^GBX	+0.78%		0.00%	+85.71%

16/06	Knights Group closes acquisition of regional law firm Birkett Long	AN
13/06	Knights Group Wraps Up Purchase of Birkett Long	MT

Data adjusted to current consolidation scope

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	293.4	367.6	98.03	72.6	111.1	167.5	-	-
Change	-	25.28%	-73.33%	-25.94%	53.07%	50.75%	-	-
Enterprise Value (EV) ¹	309.3	388.7	127	101.8	146.3	247.5	249.9	234.7
Change	-	25.67%	-67.34%	-19.81%	43.74%	69.14%	0.97%	-6.09%
P/E ratio	-	109x	-38.4x	9.21x	11.7x	18.9x	14.6x	11.1x
PBR	-	4.45x	1.15x	0.78x	1.14x	1.59x	1.4x	1.24x
PEG	-	-	0x	-0x	0.6x	-2.72x	0.5x	0.3x
Capitalization / Revenue	3.95x	3.56x	0.78x	0.51x	0.74x	1.03x	0.84x	0.82x
EV / Revenue	4.16x	3.77x	1.01x	0.72x	0.98x	1.52x	1.25x	1.14x
EV / EBITDA	17.2x	15.3x	4.63x	3.05x	3.78x	5.79x	5.01x	4.45x
EV / EBIT	20.5x	19.1x	6.2x	4.01x	4.81x	7.48x	6.67x	5.74x
EV / FCF	37x	108x	13.2x	5.61x	9.98x	33.5x	11.8x	9.5x
FCF Yield	2.7%	0.93%	7.59%	17.8%	10%	2.98%	8.48%	10.5%
Dividend per Share ²	0.011	-	0.035	0.0403	0.044	0.0464	0.0523	0.0582
Rate of return	0.31%	-	3.02%	4.76%	3.4%	2.38%	2.68%	2.98%
EPS ²	-	0.0409	-0.0302	0.0919	0.1111	0.1034	0.1332	0.1756
Distribution rate	-	-	-116%	43.9%	39.6%	44.9%	39.2%	33.1%
Net sales ¹	74.3	103.2	125.6	142.1	150	163	199.7	205
EBITDA ¹	17.95	25.41	27.44	33.38	38.68	42.72	49.87	52.7
EBIT ¹	15.1	20.3	20.47	25.36	30.45	33.07	37.5	40.87
Net income ¹	1.819	3.402	-2.531	7.944	9.847	9.209	11.99	15.58
Net Debt ¹	15.91	21.13	28.93	29.2	35.2	79.97	82.38	67.15
Reference price ²	3.575	4.450	1.160	0.846	1.295	1.950	1.950	1.950
Nbr of stocks (in thousands)	82,076	82,607	84,505	85,813	85,814	85,914	-	-
Announcement Date	22/07/20	14/07/21	12/07/22	10/07/23	08/07/24	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KNIGHTS GROUP HOLDINGS PLC	18.86x	1.52x	5.79x	2.38%	23Cr
KEYSTONE LAW GROUP PLC	22.86x	1.82x	14.92x	3.41%	26Cr
GATELEY (HOLDINGS) PLC	20.23x	0.98x	6.67x	7.12%	24Cr
Average	20.65x	1.44x	9.13x	4.3%	24.34Cr
Weighted average by Cap.	20.75x	1.45x	9.38x	4.31%