Company Valuation: iomart Group plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 342.5 178.7 137.3 163.1 34.91 13.69 - -
Change - -47.82% -23.16% 18.78% -78.6% -60.8% - -
Enterprise Value (EV) 1 397.1 220 177.1 205.5 136.8 122.1 117.2 118
Change - -44.6% -19.51% 16.02% -33.41% -10.8% 2.27% 0.76%
P/E 34.4x 19.4x 20.1x 26x -0.63x -1.46x -1.54x -2.43x
PBR 3x 1.53x 1.14x 1.32x 0.55x 0.25x 0.35x 0.37x
PEG - -2.52x -0.8x -2.69x 0x 0x -0.1x 0.1x
Capitalization / Revenue 3.06x 1.74x 1.19x 1.28x 0.24x 0.09x 0.09x 0.09x
EV / Revenue 3.55x 2.14x 1.53x 1.62x 0.95x 0.79x 0.78x 0.76x
EV / EBITDA 9.59x 5.79x 4.9x 5.45x 3.99x 4.77x 4.63x 4.51x
EV / EBIT 18.4x 11.5x 10.5x 10.9x 10.7x 41.6x 23x 23.4x
EV / FCF 17.3x 8.97x 7.69x 12.8x 9.7x 10x 12.1x 11.5x
FCF Yield 5.79% 11.1% 13% 7.81% 10.3% 9.99% 8.28% 8.73%
Dividend per Share 2 0.071 0.0602 0.0544 0.0494 0.0131 - - -
Rate of return 2.27% 3.7% 4.37% 3.4% 4.23% - - -
EPS 2 0.091 0.084 0.062 0.056 -0.49 -0.081 -0.0785 -0.0497
Distribution rate 78% 71.7% 87.7% 88.2% -2.67% - - -
Net sales 1 111.9 103 115.6 127 143.5 154.9 150 154.4
EBITDA 1 41.4 38.01 36.16 37.73 34.31 25.56 25.31 26.18
EBIT 1 21.6 19.07 16.92 18.78 12.82 2.937 5.1 5.05
Net income 1 10.2 9.396 6.995 6.441 -55.12 -9.168 -9.067 -6.914
Net Debt 1 54.62 41.29 39.76 42.34 101.9 108.6 103.5 104.4
Reference price 2 3.1300 1.6260 1.2440 1.4540 0.3100 0.1205 0.1205 0.1205
Nbr of stocks (in thousands) 109,428 109,925 110,407 112,201 112,623 113,588 - -
Announcement Date 6/15/21 6/14/22 6/13/23 6/11/24 7/24/25 6/23/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-1.83x0.74x4.3x-.--% 18.38M
20.48x6.06x18.2x-.--% 305B
23.62x2.53x13.1x-.--% 146B
33.06x4.02x26.49x-.--% 100B
11.46x8.5x97.33x0.6% 99.47B
3.55x71.88x2.6x0.15% 94.29B
29.62x5.61x15.83x-.--% 89.41B
78.98x4.64x22.63x-.--% 87.36B
9.13x3.03x47.54x0.68% 40.72B
189.99x2.82x82.37x-.--% 29.95B
Average 39.80x 10.98x 33.04x 0.14% 99.23B
Weighted average by Cap. 30.32x 11.44x 28.05x 0.1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. IOM Stock
  4. Valuation iomart Group plc