Valuation 4imprint Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:06 20/05/2026 BST			5-day change	1st Jan Change
3,760.00 ^GBX	+2.51%		+7.06%	-2.21%

05-20	4imprint confident of delivering "solid" results despite lower orders	AN
05-20	4imprint Says Four-month Trading in Line with Expectations	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,063	1,516	1,682	1,715	1,462	1,418	-	-
Change	-	42.67%	10.95%	1.94%	-14.77%	-3%	-	-
Enterprise Value (EV) ¹	1,033	1,443	1,590	1,573	1,332	1,277	1,253	1,230
Change	-	39.68%	10.18%	-1.1%	-15.29%	-4.16%	-1.9%	-1.8%
P/E ratio	47.2x	19x	15.9x	14.7x	12.9x	16.1x	15.3x	14.9x
PBR	12.8x	10.8x	12.5x	9.27x	8.95x	7.44x	6.36x	5.7x
PEG	-	0x	0.5x	1.4x	-4.46x	-0.7x	2.78x	6.1x
Capitalization / Revenue	1.35x	1.33x	1.27x	1.25x	1.09x	1.07x	1.05x	1.02x
EV / Revenue	1.31x	1.27x	1.2x	1.15x	0.99x	0.97x	0.93x	0.88x
EV / EBITDA	29x	13.3x	11.2x	10.2x	8.76x	10.8x	9.92x	9.31x
EV / EBIT	33.7x	14x	11.7x	10.6x	9.18x	11.4x	10.5x	9.86x
EV / FCF	68.1x	20.8x	12.4x	13.9x	10.5x	15.2x	13.2x	12.6x
FCF Yield	1.47%	4.8%	8.08%	7.19%	9.53%	6.59%	7.56%	7.96%
Dividend per Share ²	0.45	1.322	2.15	2.4	2.4	2.4	2.462	2.566
Rate of return	1.19%	2.45%	3.6%	3.94%	4.61%	4.75%	4.87%	5.08%
EPS ²	0.8026	2.85	3.77	4.153	4.033	3.132	3.305	3.386
Distribution rate	56.1%	46.4%	57%	57.8%	59.5%	76.6%	74.5%	75.8%
Net sales ¹	787.3	1,140	1,326	1,368	1,347	1,322	1,349	1,393
EBITDA ¹	35.66	108.4	142.6	154.9	152.1	118.6	126.3	132.1
EBIT ¹	30.65	102.9	136.2	148.1	145.2	111.7	119.1	124.8
Net income ¹	22.59	80.14	106.2	117.2	113.6	88.25	93.17	96.37
Net Debt ¹	-29.5	-73	-92.2	-142.3	-129.4	-141	-165.2	-187.8
Reference price ²	37.87	54.03	59.77	60.94	52.05	50.56	50.56	50.56
Nbr of stocks (in thousands)	28,063	28,065	28,148	28,143	28,083	28,045	-	-
Announcement Date	16/03/22	15/03/23	13/03/24	12/03/25	11/03/26	-	-	-