Valuation Mitie Group plc

Equities

Market Closed - London S.E. Other stock markets 11:35:12 2026-04-17 am EDT			5-day change	1st Jan Change
184.70 ^GBX	+0.49%		+1.21%	+11.00%

Apr. 17	Exane BNP raises BP and cuts Shell	AN
Apr. 16	Mitie hails annual sales growth, looks to grow data centre offering	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	890.4	780.9	1,080	1,319	1,402	2,364	-	-
Change	-	-12.31%	38.26%	22.14%	6.32%	68.59%	-	-
Enterprise Value (EV) ¹	977.1	753.9	1,124	1,400	1,601	2,830	2,842	2,772
Change	-	-22.85%	49.07%	24.54%	14.4%	76.79%	0.42%	-2.47%
P/E ratio	-105x	16.7x	13.2x	11.5x	15.1x	26.8x	16.6x	13.8x
PBR	1.88x	-	-	3.22x	3.75x	6.11x	5.99x	5.7x
PEG	-	-0x	0.2x	0.2x	-0.9x	-2.92x	0.3x	0.7x
Capitalization / Revenue	0.34x	0.2x	0.27x	0.29x	0.28x	0.42x	0.39x	0.38x
EV / Revenue	0.38x	0.19x	0.28x	0.31x	0.31x	0.5x	0.47x	0.44x
EV / EBITDA	9.99x	3.57x	5.24x	5.22x	5.15x	8.14x	7.26x	6.5x
EV / EBIT	15.4x	4.44x	6.93x	6.66x	6.84x	10.8x	9.4x	8.27x
EV / FCF	63.9x	5.67x	19.4x	6.72x	8.47x	21.4x	19.9x	15.2x
FCF Yield	1.57%	17.6%	5.15%	14.9%	11.8%	4.68%	5.03%	6.59%
Dividend per Share ²	-	0.018	0.029	0.04	0.043	0.0454	0.0495	0.0557
Rate of return	-	3.27%	3.55%	3.81%	3.75%	2.46%	2.68%	3.02%
EPS ²	-0.006	0.033	0.062	0.091	0.076	0.069	0.1112	0.1341
Distribution rate	-	54.5%	46.8%	44%	56.6%	65.8%	44.5%	41.6%
Net sales ¹	2,589	3,997	4,055	4,511	5,091	5,641	6,002	6,280
EBITDA ¹	97.8	211.4	214.5	268.1	310.9	347.7	391.8	426.3
EBIT ¹	63.4	169.8	162.1	210.2	234.1	261.5	302.2	335.1
Net income ¹	-7.3	50.7	91.1	126.3	101.4	93.58	149.7	179.9
Net Debt ¹	86.7	-27	44.1	80.8	199	466.8	478.7	408.6
Reference price ²	0.629	0.551	0.818	1.050	1.148	1.847	1.847	1.847
Nbr of stocks (in thousands)	1,415,634	1,417,163	1,319,866	1,255,918	1,221,252	1,279,682	-	-
Announcement Date	6/10/21	6/9/22	6/8/23	6/6/24	6/5/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MITIE GROUP PLC	25.99x	0.5x	8.13x	2.47%	3.18B
CINTAS CORPORATION	36.32x	6.52x	23.56x	0.95%	71.02B
RB GLOBAL, INC.	36.73x	4.37x	14.17x	1.25%	19.2B
JACOBS SOLUTIONS INC.	20.98x	1.21x	11.89x	1.1%	14.83B
BUREAU VERITAS SA	19.88x	2.12x	10.46x	3.5%	15.07B
INTERTEK GROUP PLC	20.3x	2.36x	10.21x	3.6%	9.87B
ALS LIMITED	32.99x	3.8x	15.55x	1.9%	8.09B
GENPACT LIMITED	10.49x	1.15x	5.99x	2.06%	6.22B
ISS A/S	13.22x	0.59x	8.53x	1.66%	6.1B
DKSH HOLDING AG	16.63x	0.36x	8.28x	4.37%	4.96B
Average	23.35x	2.30x	11.68x	2.29%	15.86B
Weighted average by Cap.	29.48x	4.20x	16.79x	1.67%