Valuation Tribal Group plc

Stocks

Delayed London S.E. 05:59:45 04/09/2026 pm IST			5-day change	1st Jan Change
62.00 ^GBX	-1.59%		0.00%	-7.81%

03/09	EARNINGS: Everyman hails "positive" half-year; Tribal profit down	AN
03/09	Tribal Group plc Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	212.1	99.59	117.3	99.08	144.1	135.1	-	-
Change	-	-53.05%	17.82%	-15.56%	45.42%	-6.26%	-	-
Enterprise Value (EV) ¹	208.5	98.14	124.5	102.2	132.7	126.2	118	108.8
Change	-	-52.93%	26.9%	-17.91%	29.77%	-4.87%	-6.49%	-7.84%
P/E	31.6x	-235x	23.1x	18.6x	16.4x	16.2x	17.5x	16.2x
PBR	4.7x	2.25x	2.47x	1.93x	2.41x	2.22x	2.02x	1.88x
PEG	-	2x	-0x	4.46x	0.3x	-3.32x	-2.28x	1.94x
Capitalization / Revenue	2.61x	1.19x	1.37x	1.1x	1.56x	1.42x	1.42x	1.36x
EV / Revenue	2.57x	1.17x	1.45x	1.14x	1.43x	1.32x	1.24x	1.1x
EV / EBITDA	12.6x	13.3x	8.65x	6.12x	7.58x	7.29x	7.2x	6.25x
EV / EBIT	14.9x	22.1x	11.8x	8.2x	9.6x	8.72x	8.69x	6.88x
EV / FCF	13.9x	18.2x	15.7x	8.22x	6.63x	25.4x	11.7x	9.54x
FCF Yield	7.18%	5.49%	6.36%	12.2%	15.1%	3.94%	8.56%	10.5%
Dividend per Share ²	0.013	-	0.0065	0.0065	0.0215	0.013	0.013	0.013
Rate of return	1.28%	-	1.17%	1.4%	3.2%	2.06%	2.06%	2.06%
EPS ²	0.032	-0.002	0.024	0.025	0.041	0.039	0.036	0.039
Distribution rate	40.6%	-	27.1%	26%	52.4%	33.3%	36.1%	33.3%
Net sales ¹	81.15	83.58	85.75	90.01	92.51	95.3	95.4	99
EBITDA ¹	16.6	7.4	14.4	16.7	17.5	17.3	16.4	17.4
EBIT ¹	13.97	4.449	10.58	12.46	13.82	14.48	13.58	15.8
Net income ¹	6.993	-0.51	5.294	5.488	8.928	8.4	7.9	8.5
Net Debt ¹	-3.597	-1.442	7.203	3.155	-11.42	-8.856	-17.05	-26.3
Reference price ²	1.0125	0.4700	0.5540	0.4640	0.6725	0.6300	0.6300	0.6300
Nbr of stocks (in thousands)	2,09,490	2,11,884	2,11,799	2,13,534	2,14,252	2,14,380	-	-
Announcement Date	17/03/22	24/03/23	21/03/24	27/03/25	26/03/26	-	-	-

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.($)
TRIBAL GROUP PLC	16.15x	1.32x	7.29x	2.06%	18Cr
OFFCN EDUCATION TECHNOLOGY CO., LTD.	40.4x	5.36x	20.82x	-.--%	185.4Cr
CHINA EAST EDUCATION HOLDINGS LIMITED	8.51x	0.96x	2.62x	8.52%	115.86Cr
UNIVERSAL TECHNICAL INSTITUTE, INC.	35.8x	-	-	-	119.01Cr
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	16.84x	-	-	5.28%	99Cr
LINCOLN EDUCATIONAL SERVICES CORPORATION	32.58x	-	-	-	81Cr
Average	25.05x	2.55x	10.24x	3.97%	103.14Cr
Weighted average by Cap.	28.02x	3.53x	13.45x	3.7%