Valuation TPXimpact Holdings plc

Equities

Market Closed - London S.E. Other stock markets 16:35:11 08/05/2026 BST			5-day change	1st Jan Change
48.00 ^GBX	+6.67%		+17.07%	+123.26%

04-22	EARNINGS AND TRADING: PensionBee sales jump 38%; Insig AI CEO invests	AN
04-22	FTSE 100 edges up on mixed signals from Iran	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	44.88	-	-
Change	-	-12.94%	-86.26%	30.34%	-40.94%	128.69%	-	-
Enterprise Value (EV) ¹	220.5	195.7	43.04	40.35	28.12	49.08	45.83	41.88
Change	-	-11.25%	-78%	-6.26%	-30.3%	74.52%	-6.62%	-8.62%
P/E ratio	-75.7x	105x	-1.44x	-1.62x	-	-65.8x	267x	-
PBR	3.51x	-	-	-	-	1.14x	1.09x	-
PEG	-	-1x	0x	-0.1x	-	-	-2x	-
Capitalization / Revenue	4.17x	2.33x	0.3x	0.39x	0.25x	0.57x	0.55x	0.54x
EV / Revenue	4.31x	2.45x	0.51x	0.48x	0.36x	0.63x	0.56x	0.5x
EV / EBITDA	31x	16x	17.4x	8.72x	5.01x	5.71x	5.04x	4.41x
EV / EBIT	58.7x	31.2x	-9.4x	10.5x	6.07x	6.37x	5.15x	-
EV / FCF	42.5x	31.9x	-18.1x	5.5x	19.6x	10.8x	9.65x	5.82x
FCF Yield	2.35%	3.14%	-5.51%	18.2%	5.09%	9.27%	10.4%	17.2%
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	-	-0.0073	0.0018	-
Distribution rate	-17.1%	45%	-1.54%	-	-	-	-	-
Net sales ¹	51.1	79.71	83.68	84.27	77.34	78.1	81.25	83.6
EBITDA ¹	7.101	12.2	2.476	4.629	5.614	8.6	9.1	9.5
EBIT ¹	3.757	6.272	-4.577	3.84	4.635	7.7	8.9	-
Net income ¹	-2.229	1.774	-17.56	-20.37	-	-0.7	0.2	-
Net Debt ¹	7.321	10.11	17.54	7.116	8.498	4.2	0.95	-3
Reference price ²	2.6500	2.1000	0.2800	0.3650	0.2150	0.4800	0.4800	0.4800
Nbr of stocks (in thousands)	80,428	88,359	91,055	91,045	91,282	93,505	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TPXIMPACT HOLDINGS PLC	-	0.63x	5.71x	-.--%	61.16M
IBM	22.59x	3.69x	12.82x	2.94%	216B
ACCENTURE PLC	13.42x	1.43x	7.49x	3.61%	111B
TATA CONSULTANCY SERVICES LTD.	17.06x	3.11x	11.44x	4.98%	91.73B
AUTOMATIC DATA PROCESSING, INC.	19.23x	3.93x	13.39x	3.08%	85.14B
RELX PLC	19.42x	5.09x	12.58x	2.95%	59.52B
SNOWFLAKE INC.	-54.35x	8.37x	54.46x	-.--%	52.64B
INFOSYS LIMITED	15.32x	2.26x	9.49x	5.01%	50.53B
FUJITSU LIMITED	13.41x	1.54x	10.55x	1.2%	37.46B
NEC CORPORATION	22.52x	1.52x	10.87x	0.78%	35.57B
Average	9.85x	3.16x	14.88x	2.45%	73.94B
Weighted average by Cap.	13.44x	3.44x	14.42x	3.05%