|
Real-time Estimate
Cboe Europe
12:03:54 27/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 1,336.50 GBX | -0.34% |
|
+3.81% | +33.07% |
| 10-22 | Amazon to create 30,000 jobs for young people in the UK by 2030 | AN |
| 09-22 | Kainos Group plc Declares Final Dividend | CI |
Company Valuation: Kainos Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,640 | 1,722 | 1,214 | 820.7 | 855 | 1,561 | - | - |
| Change | - | 5.01% | -29.49% | -32.4% | 4.18% | 82.6% | - | - |
| Enterprise Value (EV) 1 | 1,567 | 1,615 | 1,098 | 697.9 | 778.3 | 1,469 | 1,440 | 1,410 |
| Change | - | 3.09% | -31.99% | -36.46% | 11.51% | 88.72% | -1.97% | -2.05% |
| P/E | 46.4x | 41.8x | 25x | 23.5x | 20.8x | 28.9x | 25x | 22.2x |
| PBR | 15.1x | 13.2x | 7.68x | 6.02x | 8.8x | 12.4x | 9.93x | 8.45x |
| PEG | - | 2.6x | 1.5x | -0.9x | 0.9x | 0.9x | 1.6x | 1.7x |
| Capitalization / Revenue | 5.42x | 4.59x | 3.17x | 2.23x | 1.98x | 2.89x | 2.67x | 2.41x |
| EV / Revenue | 5.18x | 4.31x | 2.87x | 1.9x | 1.81x | 2.71x | 2.46x | 2.17x |
| EV / EBITDA | 25.3x | 23.2x | 14.2x | 10.9x | 11.4x | 17.2x | 15.2x | 13.2x |
| EV / EBIT | 34x | 24.4x | 15x | 11.7x | 14.2x | 18.6x | 16.5x | 14.3x |
| EV / FCF | 42.1x | 27.2x | 17.3x | 12.6x | 15.7x | 29.3x | 20.4x | 18.3x |
| FCF Yield | 2.37% | 3.68% | 5.77% | 7.94% | 6.39% | 3.41% | 4.91% | 5.45% |
| Dividend per Share 2 | 0.222 | 0.239 | 0.273 | 0.284 | 0.296 | 0.3172 | 0.3393 | 0.3525 |
| Rate of return | 1.68% | 1.73% | 2.83% | 4.28% | 4.05% | 2.37% | 2.53% | 2.63% |
| EPS 2 | 0.285 | 0.331 | 0.386 | 0.282 | 0.351 | 0.464 | 0.5367 | 0.6053 |
| Distribution rate | 77.9% | 72.2% | 70.7% | 101% | 84.3% | 68.4% | 63.2% | 58.2% |
| Net sales 1 | 302.6 | 374.8 | 382.4 | 367.2 | 431.1 | 541 | 585.1 | 648.7 |
| EBITDA 1 | 61.98 | 69.58 | 77.22 | 64.19 | 68.29 | 85.52 | 94.53 | 107.1 |
| EBIT 1 | 46.02 | 66.17 | 73.18 | 59.54 | 54.77 | 78.87 | 87.53 | 98.92 |
| Net income 1 | 35.77 | 41.64 | 48.72 | 35.56 | 42.5 | 55.14 | 63.04 | 72.82 |
| Net Debt 1 | -73.25 | -106.9 | -115.7 | -122.7 | -76.67 | -92.3 | -121.3 | -150.7 |
| Reference price 2 | 13.23 | 13.82 | 9.66 | 6.64 | 7.30 | 13.41 | 13.41 | 13.41 |
| Nbr of stocks (in thousands) | 123,942 | 124,596 | 125,742 | 123,596 | 117,121 | 116,417 | - | - |
| Announcement Date | 23/05/22 | 22/05/23 | 20/05/24 | 19/05/25 | 18/05/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.9x | 2.71x | 17.17x | 2.37% | 2.08B | |
| 25.35x | 4.08x | 14.18x | 2.67% | 240B | |
| 23.7x | 4.96x | 12.16x | 0.7% | 204B | |
| 16.88x | 1.92x | 9.87x | 2.8% | 146B | |
| -572.5x | 40.7x | 167.18x | -.--% | 118B | |
| -131.85x | 18.31x | 100.69x | -.--% | 118B | |
| 16.53x | 2.98x | 11.5x | 4.87% | 96.4B | |
| 23.25x | 6.01x | 14.75x | 2.43% | 69.63B | |
| 25.21x | 2.1x | 13.28x | 1.23% | 49.6B | |
| 15.31x | 2.22x | 9.43x | 4.97% | 49.64B | |
| Average | -52.92x | 8.60x | 37.02x | 2.2% | 109.29B | |
| Weighted average by Cap. | -59.08x | 9.30x | 38.67x | 1.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KNOS Stock
- Valuation Kainos Group plc
Select your edition
All financial news and data tailored to specific country editions
