Valuation GB Group plc

Equities

Market Closed - London S.E. Other stock markets 11:35:15 2026-05-20 am EDT			5-day change	1st Jan Change
227.50 ^GBX	-0.44%		+5.32%	-11.48%

May. 20	GB Group expands partnership with data firm Equifax into US	AN
May. 20	Equifax and GBG expand global partnership	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,665	1,390	757.3	687.4	742.9	527	-	-
Change	-	-16.48%	-45.53%	-9.24%	8.07%	-29.05%	-	-
Enterprise Value (EV) ¹	1,644	1,497	863.2	768.3	791.4	605.4	567.7	530
Change	-	-8.9%	-42.35%	-11%	3%	-23.5%	-6.23%	-6.63%
P/E ratio	62.8x	80x	-6.32x	-14.2x	86.6x	50.9x	29.5x	23.7x
PBR	4.54x	1.52x	1.09x	1.1x	1.23x	1.01x	0.99x	0.96x
PEG	-	-1.6x	0x	0.2x	-1x	1.6x	0.4x	1x
Capitalization / Revenue	7.65x	5.73x	2.72x	2.48x	2.63x	1.85x	1.76x	1.67x
EV / Revenue	7.55x	6.18x	3.1x	2.77x	2.8x	2.12x	1.9x	1.68x
EV / EBITDA	26.8x	24.1x	13.7x	12x	11.5x	8.64x	7.64x	6.67x
EV / EBIT	28.4x	25.4x	14.4x	12.6x	11.8x	8.97x	7.91x	6.93x
EV / FCF	25.6x	31.4x	25.9x	17.8x	15.2x	17.1x	11.4x	9.45x
FCF Yield	3.9%	3.18%	3.86%	5.61%	6.58%	5.85%	8.77%	10.6%
Dividend per Share ²	0.064	0.0381	0.04	0.042	0.044	0.0457	0.048	0.0507
Rate of return	0.75%	0.69%	1.33%	1.54%	1.49%	2.01%	2.11%	2.23%
EPS ²	0.135	0.069	-0.475	-0.192	0.034	0.0447	0.077	0.0959
Distribution rate	47.4%	55.2%	-8.42%	-21.9%	129%	102%	62.3%	52.8%
Net sales ¹	217.7	242.5	278.8	277.3	282.7	285	299.5	316
EBITDA ¹	61.41	62.2	63.15	63.82	68.99	70.07	74.32	79.45
EBIT ¹	57.9	58.84	59.82	61.2	67.04	67.47	71.77	76.53
Net income ¹	26.88	15.26	-119.8	-48.58	8.631	10.88	16.52	22.2
Net Debt ¹	-21.14	107	105.9	80.9	48.5	78.37	40.63	3.016
Reference price ²	8.480	5.520	3.000	2.724	2.946	2.275	2.275	2.275
Nbr of stocks (in thousands)	196,304	251,870	252,437	252,337	252,156	231,662	-	-
Announcement Date	6/15/21	6/16/22	6/15/23	6/11/24	6/10/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GB GROUP PLC	51.12x	2.13x	8.67x	2%	709M
APPLOVIN CORPORATION	29.66x	19.23x	22.84x	-.--%	160B
ADOBE INC.	13.96x	3.86x	8.1x	-.--%	103B
AUTODESK, INC.	30.3x	6.17x	15.06x	-.--%	51.55B
ELECTRONIC ARTS INC.	36.04x	5.82x	16.28x	0.38%	50.58B
ROPER TECHNOLOGIES, INC.	20.25x	4.9x	12.48x	1.03%	33.19B
WORKDAY INC.	29x	2.76x	8.3x	-.--%	32.29B
PTC INC.	16.23x	6.53x	13.18x	-.--%	16.77B
GRAB HOLDINGS LIMITED	34.22x	2.25x	13.09x	-.--%	14.32B
XERO LIMITED	71.74x	4.46x	18.25x	-.--%	9.5B
Average	33.25x	5.81x	13.62x	0.34%	47.22B
Weighted average by Cap.	26.82x	9.59x	15.59x	0.12%