Valuation IG Design Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:06 09/02/2026 GMT			5-day change	1st Jan Change
47.50 ^GBX	+0.64%		+3.26%	-7.77%

12-02	IG Design Group plc Reports Earnings Results for the Half Year Ended September 30, 2025	CI
12-02	IG Design Group plc, H1 2026 Earnings Call, Dec 02, 2025

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	45.27	-	-
Change	-	-88.62%	191.69%	-41.21%	-52.98%	-13.61%	-	-
Enterprise Value (EV) ¹	517	40.44	149.9	36.33	-11.17	13.4	8.244	2.925
Change	-	-92.18%	270.7%	-75.77%	-130.75%	219.96%	-38.49%	-64.52%
P/E ratio	99x	-25x	-8.75x	4.05x	-0.7x	39.3x	14.3x	11.9x
PBR	2.19x	0.22x	0.74x	0.4x	0.27x	0.51x	0.5x	0.49x
PEG	-	0x	-0x	-0x	0x	-0x	0x	0.6x
Capitalization / Revenue	0.92x	0.08x	0.27x	0.18x	0.1x	0.22x	0.21x	0.2x
EV / Revenue	0.83x	0.05x	0.22x	0.06x	-0.02x	0.06x	0.04x	0.01x
EV / EBITDA	9.4x	1.3x	3.96x	0.75x	-0.47x	1.01x	0.54x	0.17x
EV / EBIT	17.3x	13.1x	11.9x	1.48x	-2.88x	1.86x	0.93x	0.29x
EV / FCF	44.7x	-3.54x	4.79x	0.68x	6.49x	-0.42x	1.38x	0.45x
FCF Yield	2.24%	-28.3%	20.9%	147%	15.4%	-236%	72.5%	221%
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	0.0121	0.0333	0.0401
Distribution rate	147%	-51.5%	-	-	-	-	-	-
Net sales ¹	619.8	784.4	695.7	631.3	544	206.8	212.7	223.5
EBITDA ¹	55	31.13	37.82	48.21	23.65	13.31	15.22	17.66
EBIT ¹	29.81	3.089	12.58	24.54	3.879	7.192	8.878	10.06
Net income	5.825	-	-	-	-	-	-	-
Net Debt ¹	-54.3	-24.55	-39.65	-75.12	-63.58	-31.87	-37.03	-42.35
Reference price ²	5.9000	0.6700	1.9550	1.1700	0.5500	0.4750	0.4750	0.4750
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	39.01x	0.06x	0.99x	-.--%	61.22M
INTERNATIONAL PAPER COMPANY	-25.73x	1.37x	10.82x	3.99%	24.6B
SMURFIT WESTROCK PLC	26.1x	1.15x	7.22x	3.96%	22.99B
PACKAGING CORPORATION OF AMERICA	24.98x	2.71x	12.97x	2.1%	21.35B
SIG GROUP AG	-104.4x	2.24x	10.37x	-.--%	5.91B
MONDI PLC	16.59x	0.94x	7.22x	4.81%	5.33B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	11.23x	1.46x	10.52x	1.47%	5.23B
SONOCO PRODUCTS COMPANY	7.06x	1.19x	6.99x	4.1%	5.06B
GRAPHIC PACKAGING HOLDING COMPANY	8.84x	1.08x	6.59x	3.3%	3.91B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	16.72x	1.89x	12.1x	4.07%	3.91B
Average	2.04x	1.41x	8.58x	2.78%	9.84B
Weighted average by Cap.	1.71x	1.64x	9.89x	3.22%