|
Delayed
London S.E.
11:58:04 11/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 116.50 GBX | 0.00% |
|
+2.19% | -3.72% |
| 04/08 | Elixirr earnings hike; Winvia-Aston Villa tie-up | AN |
| 03/08 | Intercede Group Wins $3 Million Contracts, Renewals | MT |
Company Valuation: Intercede Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35.14 | 36.39 | 64.05 | 83.89 | 45.72 | 70.09 | - | - |
| Change | - | 3.56% | 76% | 30.96% | -45.49% | 53.29% | - | - |
| Enterprise Value (EV) 1 | 35.14 | 28.06 | 46.83 | 65.21 | 25.72 | 46.89 | 42.89 | 36.99 |
| Change | - | -20.15% | 66.88% | 39.26% | -60.55% | 82.27% | -8.53% | -13.76% |
| P/E | - | 28.4x | 11.5x | - | 13.8x | 22x | 16.9x | 12.9x |
| PBR | - | 5.18x | 4.86x | - | 2.34x | 2.56x | 2.1x | 2.1x |
| PEG | - | - | 0x | - | - | -6.05x | 0.6x | 0.4x |
| Capitalization / Revenue | 3.54x | 3.01x | 3.21x | 4.74x | 2.67x | 3.34x | 2.92x | 2.6x |
| EV / Revenue | 3.54x | 2.32x | 2.35x | 3.68x | 1.5x | 2.23x | 1.79x | 1.37x |
| EV / EBITDA | 62.5x | 21.6x | 7.55x | 14.5x | 6.43x | 9.38x | 6.81x | 4.62x |
| EV / EBIT | 71.4x | 46.8x | 8.27x | 16.1x | 7.15x | 10.2x | 7.27x | 4.87x |
| EV / FCF | - | 10.1x | 5.05x | - | 10.2x | 14.7x | 10.7x | 6.16x |
| FCF Yield | - | 9.95% | 19.8% | - | 9.82% | 6.82% | 9.33% | 16.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | 0.022 | 0.096 | - | 0.055 | 0.053 | 0.069 | 0.09 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9.925 | 12.11 | 19.96 | 17.71 | 17.16 | 21 | 24 | 27 |
| EBITDA 1 | 0.562 | 1.3 | 6.2 | 4.5 | 4 | 5 | 6.3 | 8 |
| EBIT 1 | 0.492 | 0.6 | 5.665 | 4.042 | 3.6 | 4.6 | 5.9 | 7.6 |
| Net income 1 | - | - | 6.023 | - | 3.376 | 3.2 | 4.2 | 5.4 |
| Net Debt 1 | - | -8.334 | -17.23 | -18.67 | -20 | -23.2 | -27.2 | -33.1 |
| Reference price 2 | 0.610 | 0.625 | 1.100 | 1.435 | 0.760 | 1.165 | 1.165 | 1.165 |
| Nbr of stocks (in thousands) | 57,612 | 58,232 | 58,232 | 58,457 | 60,163 | 60,163 | - | - |
| Announcement Date | 8/6/22 | 20/6/23 | 18/6/24 | 24/6/25 | 23/6/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.98x | 2.23x | 9.38x | - | 94.82M | |
| 28.21x | 6.33x | 10.63x | 1.33% | 441B | |
| 25.19x | 5.05x | 15.92x | 1.51% | 239B | |
| 84.91x | 8.26x | 22.11x | -.--% | 136B | |
| -4.92x | 101.67x | 1419.31x | -.--% | 49.4B | |
| 34.22x | 3.22x | 11.86x | 0.2% | 42.31B | |
| 25.56x | 10.26x | 16.75x | -.--% | 20.75B | |
| 33.4x | 2.2x | 20.01x | -.--% | 18.46B | |
| -204.83x | 3.63x | 12.17x | - | 13.25B | |
| 36.75x | 3.19x | 8.34x | -.--% | 12.3B | |
| Average | 8.05x | 14.61x | 154.65x | 0.38% | 97.14B | |
| Weighted average by Cap. | 30.93x | 10.93x | 85.52x | 1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- IGP Stock
- Valuation Intercede Group plc
Select your edition
All financial news and data tailored to specific country editions
