Valuation TPXimpact Holdings plc

Equities

Market Closed - London S.E. Other stock markets 16:35:27 13/02/2026 GMT			5-day change	1st Jan Change
32.30 ^GBX	-0.62%		+24.23%	+50.23%

02-12	Europe ends mixed amid New York tech slump	AN
02-12	Henry Boot gets planning win; Pri0r1ty wins deal	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	213.1	185.6	25.5	33.23	19.63	30.21	-	-
Change	-	-12.94%	-86.26%	30.34%	-40.94%	53.91%	-	-
Enterprise Value (EV) ¹	220.5	195.7	43.04	40.35	28.12	36.07	32.94	27.21
Change	-	-11.25%	-78%	-6.26%	-30.3%	28.26%	-8.69%	-17.41%
P/E ratio	-75.7x	105x	-1.44x	-1.62x	-	-10.8x	-14.7x	-
PBR	3.51x	-	-	-	-	0.79x	0.8x	-
PEG	-	-1x	0x	-0.1x	-	-	0.6x	-
Capitalization / Revenue	4.17x	2.33x	0.3x	0.39x	0.25x	0.4x	0.38x	0.36x
EV / Revenue	4.31x	2.45x	0.51x	0.48x	0.36x	0.48x	0.42x	0.33x
EV / EBITDA	31x	16x	17.4x	8.72x	5.01x	5.41x	4.24x	2.86x
EV / EBIT	58.7x	31.2x	-9.4x	10.5x	6.07x	6.38x	5.03x	-
EV / FCF	42.5x	31.9x	-18.1x	5.5x	19.6x	10.2x	8.45x	3.78x
FCF Yield	2.35%	3.14%	-5.51%	18.2%	5.09%	9.8%	11.8%	26.5%
Dividend per Share ²	0.006	0.009	0.003	-	-	-	-	-
Rate of return	0.23%	0.43%	1.07%	-	-	-	-	-
EPS ²	-0.035	0.02	-0.195	-0.225	-	-0.03	-0.022	-
Distribution rate	-17.1%	45%	-1.54%	-	-	-	-	-
Net sales ¹	51.1	79.71	83.68	84.27	77.34	75.07	78.8	83.6
EBITDA ¹	7.101	12.2	2.476	4.629	5.614	6.667	7.767	9.5
EBIT ¹	3.757	6.272	-4.577	3.84	4.635	5.65	6.55	-
Net income ¹	-2.229	1.774	-17.56	-20.37	-	-2.8	-2	-
Net Debt ¹	7.321	10.11	17.54	7.116	8.498	5.867	2.733	-3
Reference price ²	2.6500	2.1000	0.2800	0.3650	0.2150	0.3230	0.3230	0.3230
Nbr of stocks (in thousands)	80,428	88,359	91,055	91,045	91,282	93,517	-	-
Announcement Date	05/07/21	19/07/22	06/07/23	09/07/24	24/06/25	-	-	-

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.($)
TPXIMPACT HOLDINGS PLC	-	0.48x	5.41x	-.--%	41.17M
IBM	29.23x	4.3x	15.35x	2.56%	245B
ACCENTURE PLC	16.66x	1.79x	9.54x	2.9%	138B
TATA CONSULTANCY SERVICES LTD.	19.24x	3.53x	12.99x	4.5%	108B
AUTOMATIC DATA PROCESSING, INC.	19.32x	3.32x	11.36x	3.05%	85.4B
SNOWFLAKE INC.	-46.58x	12.85x	94.25x	-.--%	62.38B
INFOSYS LIMITED	19.64x	2.94x	12.46x	3.62%	61.15B
RELX PLC	19.9x	4.94x	12.35x	2.95%	55.61B
FUJITSU LIMITED	15.43x	1.74x	11.75x	0.83%	43.75B
HCL TECHNOLOGIES LIMITED	22.89x	2.84x	13.57x	3.79%	43.47B
Average	12.86x	3.87x	19.90x	2.42%	84.26B
Weighted average by Cap.	16.92x	4.06x	18.85x	2.8%