Company Valuation: SysGroup plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 18.81 11.73 12.7 16.39 16.65 12.98 -
Change - -37.66% 8.33% 29.04% 1.57% -22.06% -
Enterprise Value (EV) 1 16.93 11.73 12.7 19.79 13.05 10.28 10.08
Change - -30.74% 8.33% 55.81% -34.06% -21.25% -1.95%
P/E ratio - - - -2.77x -8.7x -9.12x -14.1x
PBR - - - - - - -
PEG - - - - 0.1x 0.3x 0.4x
Capitalization / Revenue 1.04x 0.8x 0.59x 0.72x 0.81x 0.59x 0.53x
EV / Revenue 0.93x 0.8x 0.59x 0.87x 0.64x 0.47x 0.41x
EV / EBITDA 5.81x 4.16x - 9.86x 13.8x 8.56x 5.3x
EV / EBIT 7.72x 5.42x - 13.8x 32.1x 17.1x 8.4x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - -0.121 -0.023 -0.017 -0.011
Distribution rate - - - - - - -
Net sales 1 18.13 14.75 21.65 22.71 20.5 22.1 24.3
EBITDA 1 2.915 2.817 - 2.008 0.945 1.2 1.9
EBIT 1 2.193 2.163 - 1.438 0.407 0.6 1.2
Net income 1 0.24 0.451 -0.007 -5.9 -1.834 -1.4 -0.9
Net Debt 1 -1.88 - - 3.4 -3.6 -2.7 -2.9
Reference price 2 0.3850 0.2400 0.2600 0.3350 0.2000 0.1550 0.1550
Nbr of stocks (in thousands) 48,860 48,860 48,860 48,935 83,254 83,725 -
Announcement Date 21/06/21 20/06/22 23/06/23 31/07/24 24/07/25 - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.12x0.47x8.56x - 17.59M
23.66x3.89x13.83x2.66% 238B
14.7x1.57x8.24x3.29% 121B
18.39x3.36x12.38x4.62% 101B
18.26x3.1x10.63x3.27% 80.72B
21.48x5.54x13.68x2.66% 65.75B
18.81x2.79x11.87x3.75% 57.67B
-51.33x7.87x51.22x-.--% 49.72B
22.72x2.8x13.45x3.93% 42.17B
14.94x1.73x11.87x1.04% 41.37B
Average 9.25x 3.31x 15.57x 2.8% 79.76B
Weighted average by Cap. 15.37x 3.52x 14.53x 2.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SYS Stock
  4. Valuation SysGroup plc