Valuation Tribal Group plc

Stocks

Market Closed - London S.E. 16:35:20 21/10/2026 BST			5-day change	1st Jan Change
100.00 ^GBX	0.00%		-1.48%	+48.70%

09-29	Tribal Group's Board Keeps Recommendation for Main Capital's Bid After Jenzabar Approach	MT
09-29	Tribal sticks by Main Capital offer despite Jenzabar approach	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	212.1	99.59	117.3	99.08	144.1	214.4	-	-
Change	-	-53.05%	17.82%	-15.56%	45.42%	48.79%	-	-
Enterprise Value (EV) ¹	208.5	98.14	124.5	102.2	132.7	204.6	197.2	188.1
Change	-	-52.93%	26.9%	-17.91%	29.77%	54.21%	-3.62%	-4.62%
P/E	31.6x	-235x	23.1x	18.6x	16.4x	25.6x	27.8x	25.6x
PBR	4.7x	2.25x	2.47x	1.93x	2.41x	3.58x	3.27x	2.99x
PEG	-	2x	-0x	4.46x	0.3x	-5.25x	-3.61x	3.07x
Capitalization / Revenue	2.61x	1.19x	1.37x	1.1x	1.56x	2.23x	2.22x	2.17x
EV / Revenue	2.57x	1.17x	1.45x	1.14x	1.43x	2.13x	2.05x	1.9x
EV / EBITDA	12.6x	13.3x	8.65x	6.12x	7.58x	11.8x	12x	10.8x
EV / EBIT	14.9x	22.1x	11.8x	8.2x	9.6x	13x	13.2x	11.9x
EV / FCF	13.9x	18.2x	15.7x	8.22x	6.63x	32x	20.3x	16.5x
FCF Yield	7.18%	5.49%	6.36%	12.2%	15.1%	3.13%	4.92%	6.06%
Dividend per Share ²	0.013	-	0.0065	0.0065	0.0215	0.013	0.013	0.013
Rate of return	1.28%	-	1.17%	1.4%	3.2%	1.3%	1.3%	1.3%
EPS ²	0.032	-0.002	0.024	0.025	0.041	0.039	0.036	0.039
Distribution rate	40.6%	-	27.1%	26%	52.4%	33.3%	36.1%	33.3%
Net sales ¹	81.15	83.58	85.75	90.01	92.51	96.2	96.4	99
EBITDA ¹	16.6	7.4	14.4	16.7	17.5	17.3	16.5	17.4
EBIT ¹	13.97	4.449	10.58	12.46	13.82	15.7	14.9	15.8
Net income ¹	6.993	-0.51	5.294	5.488	8.928	8.4	7.9	8.5
Net Debt ¹	-3.597	-1.442	7.203	3.155	-11.42	-9.8	-17.2	-26.3
Reference price ²	1.012	0.470	0.554	0.464	0.672	1.000	1.000	1.000
Nbr of stocks (in thousands)	209,490	211,884	211,799	213,534	214,252	214,380	-	-
Announcement Date	17/03/22	24/03/23	21/03/24	27/03/25	26/03/26	-	-	-

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.($)
TRIBAL GROUP PLC	25.64x	2.13x	11.83x	1.3%	287M
OFFCN EDUCATION TECHNOLOGY CO., LTD.	33.45x	4.81x	17.91x	-.--%	1.65B
CHINA EAST EDUCATION HOLDINGS LIMITED	8.66x	0.98x	2.67x	8.36%	1.18B
UNIVERSAL TECHNICAL INSTITUTE, INC.	34.48x	-	-	-	1.15B
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	15.64x	-	-	5.69%	929M
LINCOLN EDUCATIONAL SERVICES CORPORATION	27.31x	-	-	-	674M
Average	24.20x	2.64x	10.80x	3.84%	978.12M
Weighted average by Cap.	24.76x	3.12x	11.59x	3.83%