Valuation Tribal Group plc

Stocks

Real-time Estimate Cboe Europe 10:00:00 11/11/2026 pm IST			5-day change	1st Jan Change
102.00 ^GBX	+0.49%		+2.04%	+51.72%

11/11	Nexteq seals Taiwan sale; Cooks Coffee sales climb	AN
10/11	Thames Bidco Closes Acquisition of Tribal Group	MT

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	217.6	-	-
Change	-	-53.05%	17.82%	-15.56%	45.42%	51.02%	-	-
Enterprise Value (EV) ¹	208.5	98.14	124.5	102.2	132.7	207.8	200.4	191.3
Change	-	-52.93%	26.9%	-17.91%	29.77%	56.63%	-3.56%	-4.54%
P/E	31.6x	-235x	23.1x	18.6x	16.4x	26x	28.2x	26x
PBR	4.7x	2.25x	2.47x	1.93x	2.41x	3.64x	3.32x	3.03x
PEG	-	2x	-0x	4.46x	0.3x	-5.33x	-3.67x	3.12x
Capitalization / Revenue	2.61x	1.19x	1.37x	1.1x	1.56x	2.26x	2.26x	2.2x
EV / Revenue	2.57x	1.17x	1.45x	1.14x	1.43x	2.16x	2.08x	1.93x
EV / EBITDA	12.6x	13.3x	8.65x	6.12x	7.58x	12x	12.1x	11x
EV / EBIT	14.9x	22.1x	11.8x	8.2x	9.6x	13.2x	13.4x	12.1x
EV / FCF	13.9x	18.2x	15.7x	8.22x	6.63x	32.5x	20.7x	16.8x
FCF Yield	7.18%	5.49%	6.36%	12.2%	15.1%	3.08%	4.84%	5.96%
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%	1.28%	1.28%	1.28%
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	96.2	96.4	99
EBITDA ¹	16.6	7.4	14.4	16.7	17.5	17.3	16.5	17.4
EBIT ¹	13.97	4.449	10.58	12.46	13.82	15.7	14.9	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	-9.8	-17.2	-26.3
Reference price ²	1.012	0.470	0.554	0.464	0.672	1.015	1.015	1.015
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TRIBAL GROUP PLC	26.03x	2.16x	12.01x	1.28%	29Cr
OFFCN EDUCATION TECHNOLOGY CO., LTD.	57x	4.99x	22.13x	-.--%	157.84Cr
UNIVERSAL TECHNICAL INSTITUTE, INC.	38.47x	-	-	-	127.88Cr
CHINA EAST EDUCATION HOLDINGS LIMITED	8.36x	0.93x	2.53x	8.67%	113.81Cr
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	16.12x	-	-	5.53%	96Cr
LINCOLN EDUCATIONAL SERVICES CORPORATION	29.68x	-	-	-	71Cr
JIANGSU CHUANZHIBOKE EDUCATION TECHNOLOGY CO., LTD.	40.4x	-	-	-	61Cr
Average	30.87x	2.69x	12.22x	3.87%	94Cr
Weighted average by Cap.	33.12x	3.18x	13.73x	3.92%