Valuation Knights Group Holdings plc

Equities

Market Closed - London S.E. Other stock markets 10:05:26 10/02/2026 pm IST			5-day change	1st Jan Change
189.00 ^GBX	+2.16%		-4.55%	+5.59%

14/01	Knights Group Holdings plc, H1 2026 Earnings Call, Jan 14, 2026
12/01	Knights Group boosts payout amid strong underlying first half growth	AN

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	367.6	98.03	72.6	111.1	116	161.6	-	-
Change	-	-73.33%	-25.94%	53.07%	4.37%	39.31%	-	-
Enterprise Value (EV) ¹	388.7	127	101.8	146.3	180.8	254.3	243.3	229.9
Change	-	-67.34%	-19.81%	43.74%	23.57%	40.64%	-4.32%	-5.53%
P/E ratio	109x	-38.4x	9.21x	11.7x	16x	21.9x	10.8x	8.81x
PBR	4.45x	1.15x	0.78x	1.14x	1.11x	1.44x	1.27x	1.12x
PEG	-	0x	-0x	0.6x	-0.7x	9.23x	0x	0.4x
Capitalization / Revenue	3.56x	0.78x	0.51x	0.74x	0.72x	0.81x	0.76x	0.73x
EV / Revenue	3.77x	1.01x	0.72x	0.98x	1.12x	1.27x	1.15x	1.03x
EV / EBITDA	15.3x	4.63x	3.05x	3.78x	4.21x	5.08x	4.46x	3.97x
EV / EBIT	19.1x	6.2x	4.01x	4.81x	5.3x	6.4x	5.65x	5.02x
EV / FCF	108x	13.2x	5.61x	9.98x	13.4x	18.9x	12.6x	10.3x
FCF Yield	0.93%	7.59%	17.8%	10%	7.47%	5.28%	7.96%	9.69%
Dividend per Share ²	-	0.035	0.0403	0.044	0.0481	0.0521	0.0576	0.0623
Rate of return	-	3.02%	4.76%	3.4%	3.56%	2.76%	3.05%	3.3%
EPS ²	0.0409	-0.0302	0.0919	0.1111	0.0843	0.0863	0.1753	0.2146
Distribution rate	-	-116%	43.9%	39.6%	57.1%	60.3%	32.9%	29%
Net sales ¹	103.2	125.6	142.1	150	162	200	212.1	222.2
EBITDA ¹	25.41	27.44	33.38	38.68	42.93	50.05	54.59	57.97
EBIT ¹	20.3	20.47	25.36	30.45	34.09	39.71	43.08	45.83
Net income ¹	3.402	-2.531	7.944	9.847	7.576	9	16.67	20.06
Net Debt ¹	21.13	28.93	29.2	35.2	64.83	92.72	81.74	68.29
Reference price ²	4.450	1.160	0.846	1.295	1.350	1.890	1.890	1.890
Nbr of stocks (in thousands)	82,607	84,505	85,813	85,814	85,914	85,488	-	-
Announcement Date	14/07/21	12/07/22	10/07/23	08/07/24	15/09/25	-	-	-

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.($)
KNIGHTS GROUP HOLDINGS PLC	21.44x	1.25x	5.01x	2.82%	22Cr
KEYSTONE LAW GROUP PLC	20.65x	1.77x	14.87x	3.58%	27Cr
Average	21.05x	1.51x	9.94x	3.2%	24.51Cr
Weighted average by Cap.	21.00x	1.55x	10.52x	3.24%