Valuation IG Design Group plc

Equities

Delayed London S.E. Other stock markets 11:02:40 19/05/2026 BST			5-day change	1st Jan Change
74.46 ^GBX	+2.70%		-7.04%	+38.99%

05-08	S&U Chair Anthony Coombs sells GBP100,000 in shares	AN
04-30	EARNINGS AND TRADING: IG Design sees full-year sales above forecast	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	571.3	64.99	189.6	111.4	52.4	69.1	-	-
Change	-	-88.62%	191.69%	-41.21%	-52.98%	31.86%	-	-
Enterprise Value (EV) ¹	517	40.44	149.9	36.33	-11.17	16.49	14.35	10.39
Change	-	-92.18%	270.7%	-75.77%	-130.75%	247.57%	-12.93%	-27.62%
P/E ratio	99x	-25x	-8.75x	4.05x	-0.7x	14.6x	15x	14.6x
PBR	2.19x	0.22x	0.74x	0.4x	0.27x	0.72x	0.69x	0.67x
PEG	-	0x	-0x	-0x	0x	-0x	-5x	4.72x
Capitalization / Revenue	0.92x	0.08x	0.27x	0.18x	0.1x	0.32x	0.31x	0.31x
EV / Revenue	0.83x	0.05x	0.22x	0.06x	-0.02x	0.08x	0.07x	0.05x
EV / EBITDA	9.4x	1.3x	3.96x	0.75x	-0.47x	1.03x	0.88x	0.57x
EV / EBIT	17.3x	13.1x	11.9x	1.48x	-2.88x	1.77x	1.4x	0.96x
EV / FCF	44.7x	-3.54x	4.79x	0.68x	6.49x	-1.76x	2.91x	2.2x
FCF Yield	2.24%	-28.3%	20.9%	147%	15.4%	-56.7%	34.4%	45.4%
Dividend per Share ²	0.0875	0.0138	-	-	-	-	-	-
Rate of return	1.48%	2.06%	-	-	-	-	-	-
EPS ²	0.0596	-0.0268	-0.2235	0.2888	-0.7803	0.0497	0.0482	0.0497
Distribution rate	147%	-51.5%	-	-	-	-	-	-
Net sales ¹	619.8	784.4	695.7	631.3	544	216	220	225.6
EBITDA ¹	55	31.13	37.82	48.21	23.65	16.01	16.31	18.39
EBIT ¹	29.81	3.089	12.58	24.54	3.879	9.327	10.27	10.82
Net income	5.825	-	-	-	-	-	-	-
Net Debt ¹	-54.3	-24.55	-39.65	-75.12	-63.58	-52.61	-54.74	-58.71
Reference price ²	5.9000	0.6700	1.9550	1.1700	0.5500	0.7250	0.7250	0.7250
Nbr of stocks (in thousands)	96,827	96,995	96,962	95,252	95,280	95,308	-	-
Announcement Date	15/06/21	28/06/22	20/06/23	25/06/24	29/07/25	-	-	-

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.($)
IG DESIGN GROUP PLC	14.59x	0.08x	1.03x	-.--%	92.55M
SMURFIT WESTROCK PLC	16.88x	1.02x	6.35x	4.98%	19.56B
PACKAGING CORPORATION OF AMERICA	21.52x	2.19x	10.48x	2.39%	18.66B
INTERNATIONAL PAPER COMPANY	22.91x	1x	7.62x	5.89%	16.1B
SIG GROUP AG	19.75x	2.14x	8.91x	2.05%	5.82B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	20.4x	2.4x	14.11x	3.35%	5.48B
SONOCO PRODUCTS COMPANY	11.81x	1.14x	6.58x	4.57%	4.64B
MONDI PLC	21.23x	0.8x	6.94x	2.69%	4.34B
HUHTAMÄKI OYJ	11.72x	0.99x	6.53x	4.37%	3.26B
SCG PACKAGING	18.28x	1.13x	8.2x	2.62%	3.11B
Average	17.91x	1.29x	7.67x	3.29%	8.11B
Weighted average by Cap.	19.38x	1.45x	8.38x	3.98%