Valuation Dillistone Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:03 12/01/2026 GMT			5-day change	1st Jan Change
8.500 ^GBX	0.00%		0.00%	-

03/10/25	Dillistone Group Plc, H1 2025 Earnings Call, Oct 02, 2025
02/10/25	Dillistone Group plc Reiterates Earning Guidance for Year 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3.147	4.13	2.852	2.459	1.48	1.736	1.736
Change	-	31.25%	-30.95%	-13.79%	-39.79%	17.24%	0%
Enterprise Value (EV) ¹	3.147	5.771	3.869	3.628	2.914	2.738	2.043
Change	-	83.4%	-32.96%	-6.24%	-19.66%	-6.07%	-25.39%
P/E ratio	-	-	-	-	36.3x	-42.5x	28.3x
PBR	-	-	-	-	-	-	-
PEG	-	-	-	-	-	0x	-0x
Capitalization / Revenue	0.5x	0.74x	0.5x	0.44x	0.3x	0.4x	0.38x
EV / Revenue	0.5x	1.03x	0.68x	0.65x	0.59x	0.64x	0.45x
EV / EBITDA	2.69x	5.88x	4.08x	2.76x	2.27x	2.28x	1.67x
EV / EBIT	-	-	-	-	10.8x	26.1x	13.1x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-	-	-	0.002	-0.002	0.003
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	6.332	5.599	5.699	5.595	4.903	4.301	4.516
EBITDA ¹	1.168	0.982	0.949	1.314	1.286	1.199	1.226
EBIT ¹	-	-	-	-	0.269	0.105	0.156
Net income ¹	-	-	-	-	-	-0.04	0.074
Net Debt ¹	-	1.641	1.017	1.169	1.434	1.002	0.307
Reference price ²	0.1600	0.2100	0.1450	0.1250	0.0725	0.0850	0.0850
Nbr of stocks (in thousands)	19,668	19,668	19,668	19,668	20,418	20,418	20,418
Announcement Date	29/04/21	26/04/22	25/04/23	25/04/24	08/04/25	-	-

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.($)
DILLISTONE GROUP PLC	-42.5x	0.64x	2.28x	-	2.33M
ORACLE CORPORATION	34.96x	10.19x	19.18x	0.94%	570B
SAP SE	35.36x	6.56x	21.47x	1.16%	288B
SERVICENOW, INC.	80.99x	10.54x	29.17x	-.--%	147B
CONSTELLATION SOFTWARE INC.	72.8x	4.52x	15.96x	0.17%	50.7B
STRATEGY INCORPORATED	4.07x	-	-	-	47.9B
FAIR ISAAC CORPORATION	47.61x	17.33x	28.64x	-.--%	39.58B
TOAST, INC.	66.28x	3.11x	30.7x	-.--%	20.85B
HUBSPOT, INC.	656.06x	5.74x	25.46x	-.--%	19.46B
TRIMBLE, INC.	46.06x	5.63x	19.54x	-	19.18B
Average	100.17x	7.14x	21.38x	0.32%	120.28B
Weighted average by Cap.	52.24x	9.05x	21.53x	0.77%