Valuation IG Design Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:07 13/05/2026 BST			5-day change	1st Jan Change
76.50 ^GBX	-0.65%		+11.68%	+48.54%

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	72.91	-	-
Change	-	-88.62%	191.69%	-41.21%	-52.98%	39.13%	-	-
Enterprise Value (EV) ¹	517	40.44	149.9	36.33	-11.17	20.3	18.17	14.2
Change	-	-92.18%	270.7%	-75.77%	-130.75%	281.7%	-10.5%	-21.82%
P/E ratio	99x	-25x	-8.75x	4.05x	-0.7x	15.4x	15.9x	15.4x
PBR	2.19x	0.22x	0.74x	0.4x	0.27x	0.76x	0.73x	0.71x
PEG	-	0x	-0x	-0x	0x	-0x	-5.3x	4.98x
Capitalization / Revenue	0.92x	0.08x	0.27x	0.18x	0.1x	0.34x	0.33x	0.32x
EV / Revenue	0.83x	0.05x	0.22x	0.06x	-0.02x	0.09x	0.08x	0.06x
EV / EBITDA	9.4x	1.3x	3.96x	0.75x	-0.47x	1.27x	1.11x	0.77x
EV / EBIT	17.3x	13.1x	11.9x	1.48x	-2.88x	2.18x	1.77x	1.31x
EV / FCF	44.7x	-3.54x	4.79x	0.68x	6.49x	-2.17x	3.68x	3.01x
FCF Yield	2.24%	-28.3%	20.9%	147%	15.4%	-46.1%	27.2%	33.2%
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	0.7650	0.7650	0.7650
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	15.5x	0.1x	1.3x	-.--%	99.11M
SMURFIT WESTROCK PLC	18.34x	1.07x	6.68x	4.59%	21.25B
PACKAGING CORPORATION OF AMERICA	22.46x	2.27x	10.87x	2.29%	19.48B
INTERNATIONAL PAPER COMPANY	24.77x	1.05x	8.03x	5.41%	17.41B
SIG GROUP AG	20.17x	2.17x	9.04x	2%	5.98B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	22x	2.57x	14.75x	3.09%	5.96B
SONOCO PRODUCTS COMPANY	12.67x	1.18x	6.84x	4.26%	4.98B
MONDI PLC	21.85x	0.81x	7.06x	2.62%	4.5B
HUHTAMÄKI OYJ	11.9x	1x	6.6x	4.31%	3.33B
Average	18.85x	1.36x	7.91x	3.17%	9.22B
Weighted average by Cap.	20.64x	1.52x	8.72x	3.78%