Valuation IG Design Group plc

Equities

Market Closed - London S.E. Other stock markets 11:35:13 2026-06-05 am EDT			5-day change	1st Jan Change
81.00 ^GBX	0.00%		-4.14%	+57.28%

May. 17	IG Design Group plc Appoints Gerald Christoph Kuehr as Director, Effective May 1, 2026	CI
May. 08	S&U Chair Anthony Coombs sells GBP100,000 in shares	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	571.3	64.99	189.6	111.4	52.4	77.2	-	-
Change	-	-88.62%	191.69%	-41.21%	-52.98%	47.32%	-	-
Enterprise Value (EV) ¹	517	40.44	149.9	36.33	-11.17	24.59	22.46	18.49
Change	-	-92.18%	270.7%	-75.77%	-130.75%	320.09%	-8.67%	-17.65%
P/E ratio	99x	-25x	-8.75x	4.05x	-0.7x	16.3x	16.8x	16.3x
PBR	2.19x	0.22x	0.74x	0.4x	0.27x	0.8x	0.77x	0.75x
PEG	-	0x	-0x	-0x	0x	-0x	-5.6x	5.27x
Capitalization / Revenue	0.92x	0.08x	0.27x	0.18x	0.1x	0.36x	0.35x	0.34x
EV / Revenue	0.83x	0.05x	0.22x	0.06x	-0.02x	0.11x	0.1x	0.08x
EV / EBITDA	9.4x	1.3x	3.96x	0.75x	-0.47x	1.54x	1.38x	1.01x
EV / EBIT	17.3x	13.1x	11.9x	1.48x	-2.88x	2.64x	2.19x	1.71x
EV / FCF	44.7x	-3.54x	4.79x	0.68x	6.49x	-2.63x	4.55x	3.92x
FCF Yield	2.24%	-28.3%	20.9%	147%	15.4%	-38%	22%	25.5%
Dividend per Share ²	0.0875	0.0138	-	-	-	-	-	-
Rate of return	1.48%	2.06%	-	-	-	-	-	-
EPS ²	0.0596	-0.0268	-0.2235	0.2888	-0.7803	0.0497	0.0482	0.0497
Distribution rate	147%	-51.5%	-	-	-	-	-	-
Net sales ¹	619.8	784.4	695.7	631.3	544	216	220	225.6
EBITDA ¹	55	31.13	37.82	48.21	23.65	16.01	16.31	18.39
EBIT ¹	29.81	3.089	12.58	24.54	3.879	9.327	10.27	10.82
Net income	5.825	-	-	-	-	-	-	-
Net Debt ¹	-54.3	-24.55	-39.65	-75.12	-63.58	-52.61	-54.74	-58.71
Reference price ²	5.9000	0.6700	1.9550	1.1700	0.5500	0.8100	0.8100	0.8100
Nbr of stocks (in thousands)	96,827	96,995	96,962	95,252	95,280	95,308	-	-
Announcement Date	6/15/21	6/28/22	6/20/23	6/25/24	7/29/25	-	-	-

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.($)
IG DESIGN GROUP PLC	16.3x	0.11x	1.54x	-.--%	103M
SMURFIT WESTROCK PLC	18.57x	1.08x	6.73x	4.5%	21.62B
PACKAGING CORPORATION OF AMERICA	22.6x	2.3x	10.99x	2.36%	19.73B
INTERNATIONAL PAPER COMPANY	25.33x	1.07x	8.15x	5.33%	17.8B
SIG GROUP AG	19.98x	2.16x	8.98x	2.02%	5.84B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.76x	2.26x	13.28x	3.24%	5.11B
SONOCO PRODUCTS COMPANY	11.95x	1.14x	6.62x	4.51%	4.7B
MONDI PLC	22.9x	0.81x	7.18x	2.46%	4.42B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	7.11x	1.29x	9.14x	1.32%	3.87B
SCG PACKAGING	21.02x	1.21x	8.93x	2.42%	3.4B
Average	18.55x	1.34x	8.15x	2.82%	8.66B
Weighted average by Cap.	20.49x	1.50x	8.74x	3.61%