Valuation Next 15 Group plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:05 2026-07-10 am EDT			5-day change	1st Jan Change
263.50 ^GBX	+0.96%		+0.57%	-17.78%

Jul. 08	Next 15 reports "in line" trading as Digital Transformation grows	AN
Jun. 13	Next 15 Group plc, 2026 Earnings Call, May 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,142	987	903.8	337.2	353.7	266.2	-	-
Change	-	-13.54%	-8.43%	-62.7%	4.92%	-24.74%	-	-
Enterprise Value (EV) ¹	1,106	1,013	938.6	398.7	389.4	328.9	300	268.7
Change	-	-8.39%	-7.35%	-57.53%	-2.33%	-15.54%	-8.78%	-10.42%
P/E	-16.4x	668x	18.2x	8.94x	-11.7x	22.6x	10.3x	8.74x
PBR	19x	9.26x	5.82x	1.87x	2.68x	-2.44x	14.6x	13.1x
PEG	-	-7x	0x	-0.4x	0x	-0x	0x	0.5x
Capitalization / Revenue	3.15x	1.75x	1.56x	0.59x	0.79x	0.6x	0.58x	0.56x
EV / Revenue	3.05x	1.8x	1.62x	0.7x	0.87x	0.74x	0.65x	0.56x
EV / EBITDA	12.1x	7.82x	6.86x	3.24x	4.82x	4.06x	3.58x	3.02x
EV / EBIT	13.8x	8.77x	7.68x	3.68x	5.71x	4.98x	4.26x	3.61x
EV / FCF	15.2x	14.9x	12.9x	5.84x	9.26x	15.6x	5.96x	5x
FCF Yield	6.6%	6.71%	7.72%	17.1%	10.8%	6.43%	16.8%	20%
Dividend per Share ²	0.12	0.146	0.1535	0.1535	0.1535	0.157	0.153	0.1599
Rate of return	0.98%	1.46%	1.68%	4.53%	4.38%	5.96%	5.81%	6.07%
EPS ²	-0.749	0.015	0.503	0.379	-0.3	0.1164	0.2552	0.3013
Distribution rate	-16%	973%	30.5%	40.5%	-51.2%	135%	60%	53.1%
Net sales ¹	362.1	563.8	577.8	569.7	448.8	443.1	458.8	478.7
EBITDA ¹	91.46	129.6	136.8	123	80.76	81.08	83.78	88.93
EBIT ¹	80.39	115.5	122.2	108.3	68.2	66	70.4	74.37
Net income ¹	-69.22	1.623	52.91	39.46	-30.24	3.7	30.3	33.92
Net Debt ¹	-35.74	26.1	34.78	61.52	35.64	62.66	33.78	2.528
Reference price ²	12.300	10.020	9.150	3.390	3.505	2.635	2.635	2.635
Nbr of stocks (in thousands)	92,811	98,504	98,781	99,456	100,925	101,029	-	-
Announcement Date	4/5/22	4/25/23	4/16/24	4/15/25	5/7/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEXT 15 GROUP PLC	22.43x	0.74x	4.02x	6.02%	357M
PUBLICIS GROUPE S.A.	12.3x	1.34x	6.06x	4.58%	24.79B
OMNICOM GROUP., INC.	9.11x	1.06x	5.63x	4.32%	23.35B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.27x	4.94x	8.98x	7.79%	10.25B
JCDECAUX SE	15.52x	-	-	3.27%	5.18B
CYBERAGENT, INC.	17.55x	0.63x	6.16x	1.38%	4.7B
WPP PLC	8.03x	0.62x	3.69x	5.8%	3.97B
NIQ GLOBAL INTELLIGENCE PLC	-34.88x	1.39x	5.9x	-.--%	3.32B
MAGNITE, INC.	30.75x	4.16x	11.67x	-.--%	2.91B
Average	10.23x	1.86x	6.52x	3.68%	8.76B
Weighted average by Cap.	10.27x	1.78x	6.41x	4.35%