Valuation Alpha Group International plc

Equities

Market Closed - London S.E. Other stock markets 16:35:29 19/09/2024 BST			5-day change	1st Jan Change
2,260.00 ^GBX	+2.73%		+5.12%	+29.14%

09-10	Alpha Group International says CEO resigns but retains shareholding	AN
09-10	Alpha Group International CEO to Step Down; Chair Named Successor	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	464	521.6	895.1	780.6	758.1	930.5	-	-
Change	-	12.4%	71.6%	-12.78%	-2.88%	22.74%	-	-
Enterprise Value (EV) ¹	425.5	441.8	790.9	655.5	582.9	732	656	569.4
Change	-	3.84%	79.01%	-17.12%	-11.07%	25.58%	-10.39%	-13.2%
P/E ratio	-	-	-	-	8.6x	10.3x	9.47x	8.93x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	1.94x	1.11x	1.48x
Capitalization / Revenue	13.1x	11.3x	11.6x	7.94x	6.86x	7.22x	6.26x	5.35x
EV / Revenue	12x	9.56x	10.2x	6.67x	5.28x	5.68x	4.41x	3.27x
EV / EBITDA	28x	24.4x	22.5x	16.1x	12.8x	14.1x	10.7x	7.69x
EV / EBIT	28.9x	25.8x	23.5x	17.1x	14.9x	17.7x	13.3x	9.07x
EV / FCF	33.7x	-58.5x	23.9x	17.7x	7.69x	9.98x	7.27x	6.34x
FCF Yield	2.97%	-1.71%	4.18%	5.66%	13%	10%	13.8%	15.8%
Dividend per Share ²	0.076	0.08	0.11	0.144	0.16	0.1685	0.1734	0.169
Rate of return	0.61%	0.62%	0.5%	0.78%	0.91%	0.77%	0.79%	0.77%
EPS ²	-	-	-	-	2.034	2.142	2.324	2.464
Distribution rate	-	-	-	-	7.87%	7.87%	7.46%	6.86%
Net sales ¹	35.38	46.22	77.47	98.33	110.4	128.9	148.6	174
EBITDA ¹	15.19	18.09	35.13	40.61	45.58	51.89	61.04	74
EBIT ¹	14.73	17.15	33.59	38.27	39.2	41.3	49.46	62.8
Net income ¹	-	-	-	-	88.82	92.8	100.6	108.5
Net Debt ¹	-38.59	-79.81	-104.2	-125.1	-175.2	-198.5	-274.5	-361.1
Reference price ²	12.50	13.00	21.85	18.50	17.50	22.00	22.00	22.00
Nbr of stocks (in thousands)	37,124	40,124	40,964	42,197	43,322	42,296	-	-
Announcement Date	18/03/20	17/03/21	16/03/22	22/03/23	20/03/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ALPHA GROUP INTERNATIONAL PLC	10.27x	5.68x	14.11x	+0.77%	1.23B
EAST MONEY INFORMATION CO.,LTD.	20.41x	12.65x	14x	+0.55%	23.25B
GUOTAI JUNAN SECURITIES CO., LTD.	13.88x	8.57x	-	+3.11%	16.97B
INTERACTIVE BROKERS GROUP, INC.	19.76x	1.4x	2.1x	+0.56%	14.35B
CHINA GALAXY SECURITIES CO., LTD.	5.52x	8.23x	-	+5.41%	13.48B
XP INC.	12.98x	3.51x	10.01x	+3.78%	10.51B
ORIENT SECURITIES COMPANY LIMITED	22.86x	-	-	+1.86%	9.37B
ZHESHANG SECURITIES CO., LTD.	23.5x	-	-	-	5.88B
SDIC CAPITAL CO.,LTD	13.6x	-	-	+1.38%	5.27B
Average	15.87x	6.67x	10.05x	+2.18%	11.14B
Weighted average by Cap.	16.36x	7.70x	9.69x	+2.24%