Valuation IDOX plc London S.E.

Stocks

Delayed London S.E. Other stock markets 16:35:24 28/05/2026 BST			5-day change	1st Jan Change
78.40 ^GBX	-1.75%		-.--%	+13.95%

06-02	IDOX plc Announces Termination of Philip Edward Kelly as Director, Effective May 29, 2026	CI
06-02	IDOX plc Announces Termination of ALICE SARAH LOUISE CUMMINGS as Director, Effective May 29, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2020	2021	2022	2023	2024	2025
Market Cap ¹	216.3	304.4	265.7	266	269.3	314.4
Change	-	40.7%	-12.7%	0.12%	1.24%	16.75%
Enterprise Value (EV) ¹	236.3	314.9	274.2	281.9	281.2	329.4
Change	-	33.28%	-12.95%	2.8%	-0.25%	17.16%
P/E	169x	26x	53.3x	47.8x	51.4x	51.1x
PBR	4.6x	5.01x	3.94x	3.63x	3.44x	3.78x
PEG	-	0x	-0.9x	4.6x	-7.9x	3.1x
Capitalization / Revenue	3.18x	4.89x	4.01x	3.63x	3.07x	3.5x
EV / Revenue	3.47x	5.06x	4.14x	3.85x	3.21x	3.67x
EV / EBITDA	28.6x	30.4x	24x	22.8x	20.8x	23.8x
EV / EBIT	48x	41.2x	31.7x	30.2x	28.1x	31.3x
EV / FCF	22.4x	19.5x	46.2x	26x	30.7x	31.8x
FCF Yield	4.47%	5.13%	2.16%	3.85%	3.25%	3.15%
Dividend per Share ²	0.003	0.004	0.005	0.006	0.007	-
Rate of return	0.61%	0.58%	0.84%	1.02%	1.19%	-
EPS ²	0.002899	0.0265	0.0111	0.0123	0.0115	0.0134
Distribution rate	103%	15.1%	44.9%	48.8%	60.9%	-
Net sales ¹	68.02	62.18	66.18	73.28	87.6	89.83
EBITDA ¹	8.265	10.37	11.44	12.34	13.5	13.85
EBIT ¹	4.919	7.64	8.658	9.344	10.01	10.52
Net income ¹	1.276	11.95	5.044	5.582	5.259	6.159
Net Debt ¹	19.97	10.58	8.472	15.85	11.85	14.99
Reference price ²	0.4911	0.6886	0.5935	0.5880	0.5905	0.6850
Nbr of stocks (in thousands)	440,460	441,990	447,646	452,376	456,071	458,986
Announcement Date	02/02/21	27/01/22	26/01/23	25/01/24	28/01/25	17/02/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORACLE CORPORATION	20.74x	5.77x	10.17x	1.53%	382B
SAP SE	19.16x	3.89x	12.14x	1.96%	183B
SERVICENOW, INC.	52.08x	6.22x	17.11x	-.--%	108B
CONSTELLATION SOFTWARE INC.	32.05x	3.04x	10.96x	0.21%	40.3B
STRATEGY INC	9.09x	83.25x	709.9x	-.--%	34.74B
FAIR ISAAC CORPORATION	31.81x	12.4x	20.2x	-.--%	27.96B
TOAST, INC.	34.29x	2.1x	19.14x	-.--%	17.62B
TRIMBLE, INC.	23.11x	3.31x	11.14x	-	12.1B
GUIDEWIRE SOFTWARE, INC.	79.62x	7.62x	32.65x	-.--%	11.7B
Average	33.55x	14.18x	93.71x	0.46%	90.78B
Weighted average by Cap.	26.14x	8.70x	42.20x	1.18%