Valuation iomart Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:23 06/09/2024 BST			5-day change	1st Jan Change
119.50 ^GBX	-2.85%		-4.40%	-21.59%

06-14	Deutsche Bank Downgrades Iomart Group to Hold from Buy, Reduces PT	MT
06-14	BoA ups L&G; Deutsche Bank cuts Iomart	AN

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	294.4	342.5	178.7	137.3	163.1	134.3	-	-
Change	-	16.36%	-47.82%	-23.16%	18.78%	-17.68%	-	-
Enterprise Value (EV) ¹	352	397.1	220	177.1	205.5	169	162.9	162.5
Change	-	12.82%	-44.6%	-19.51%	16.02%	-17.73%	-3.64%	-0.22%
P/E ratio	22.1x	34.4x	19.4x	20.1x	26x	18.3x	15.7x	14.3x
PBR	2.69x	3x	1.53x	1.14x	1.32x	1.12x	1.16x	1.31x
PEG	-	-1.4x	-2.52x	-0.8x	-2.69x	1.1x	0.9x	1.49x
Capitalization / Revenue	2.61x	3.06x	1.74x	1.19x	1.28x	1.02x	0.99x	0.98x
EV / Revenue	3.13x	3.55x	2.14x	1.53x	1.62x	1.28x	1.2x	1.18x
EV / EBITDA	8.09x	9.59x	5.79x	4.9x	5.45x	4.58x	4.33x	4.38x
EV / EBIT	14.1x	18.4x	11.5x	10.5x	10.9x	9.48x	8.58x	8.47x
EV / FCF	18.1x	17.3x	8.97x	7.69x	12.8x	14.1x	12.6x	11.8x
FCF Yield	5.53%	5.79%	11.1%	13%	7.81%	7.08%	7.94%	8.49%
Dividend per Share ²	0.0653	0.071	0.0602	0.0544	0.0494	0.0514	0.0563	0.0562
Rate of return	2.42%	2.27%	3.7%	4.37%	3.4%	4.3%	4.71%	4.7%
EPS ²	0.122	0.091	0.084	0.062	0.056	0.0652	0.076	0.0833
Distribution rate	53.5%	78%	71.7%	87.7%	88.2%	78.8%	74.1%	67.4%
Net sales ¹	112.6	111.9	103	115.6	127	132	135.6	137.6
EBITDA ¹	43.5	41.4	38.01	36.16	37.73	36.88	37.64	37.09
EBIT ¹	24.93	21.6	19.07	16.92	18.78	17.83	18.99	19.19
Net income ¹	13.65	10.2	9.396	6.995	6.441	7.479	8.751	9.69
Net Debt ¹	57.64	54.62	41.29	39.76	42.34	34.76	28.61	28.25
Reference price ²	2.700	3.130	1.626	1.244	1.454	1.195	1.195	1.195
Nbr of stocks (in thousands)	109,019	109,428	109,925	110,407	112,201	112,375	-	-
Announcement Date	24/06/20	15/06/21	14/06/22	13/06/23	11/06/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
IOMART GROUP PLC	18.33x	1.28x	4.58x	+4.30%	177M
TENCENT HOLDINGS LIMITED	18.37x	4.54x	11.21x	+1.23%	442B
NETFLIX, INC.	34.95x	7.56x	27.56x	-.--%	286B
UBER TECHNOLOGIES, INC.	66.29x	3.44x	23.27x	-.--%	146B
PROSUS N.V.	12.3x	16.14x	334.28x	+0.34%	86.91B
AIRBNB, INC.	27.64x	5.74x	16.19x	-.--%	72.27B
SPOTIFY TECHNOLOGY S.A.	48.99x	3.44x	38.97x	-.--%	64.81B
DOORDASH, INC.	2234.36x	4.34x	24.83x	-.--%	50.85B
NASPERS LIMITED	6.82x	4.34x	98.86x	+0.45%	34.1B
COSTAR GROUP, INC.	268.49x	10.21x	138.74x	-.--%	31.74B
Average	273.65x	6.10x	71.85x	+0.63%	121.45B
Weighted average by Cap.	128.79x	6.10x	47.77x	+0.49%