Valuation iomart Group plc

Stocks

Delayed London S.E. 01:35:10 15/08/26 am AEST			5-day change	1st Jan Change
14.60 ^GBX	+3.18%		+16.57%	-16.57%

14/08	Iomart Group plc Announces Appointment of Matthew Waymark to Chief Financial Officer, Effective September 14, 2026	CI
14/08	Iomart Group plc Announces Appointment of Matthew Waymark as Director of the Board, Effective September 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	342.5	178.7	137.3	163.1	34.91	16.58	-	-
Change	-	-47.82%	-23.16%	18.78%	-78.6%	-52.5%	-	-
Enterprise Value (EV) ¹	397.1	220	177.1	205.5	136.8	122.1	120.1	120.9
Change	-	-44.6%	-19.51%	16.02%	-33.41%	-10.8%	2.22%	0.74%
P/E	34.4x	19.4x	20.1x	26x	-0.63x	-1.46x	-1.86x	-2.94x
PBR	3x	1.53x	1.14x	1.32x	0.55x	0.25x	0.42x	0.45x
PEG	-	-2.52x	-0.8x	-2.69x	0x	0x	-0.1x	0.1x
Capitalization / Revenue	3.06x	1.74x	1.19x	1.28x	0.24x	0.09x	0.11x	0.11x
EV / Revenue	3.55x	2.14x	1.53x	1.62x	0.95x	0.79x	0.8x	0.78x
EV / EBITDA	9.59x	5.79x	4.9x	5.45x	3.99x	4.77x	4.74x	4.62x
EV / EBIT	18.4x	11.5x	10.5x	10.9x	10.7x	41.6x	23.5x	23.9x
EV / FCF	17.3x	8.97x	7.69x	12.8x	9.7x	10x	12.4x	11.7x
FCF Yield	5.79%	11.1%	13%	7.81%	10.3%	9.99%	8.08%	8.52%
Dividend per Share ²	0.071	0.0602	0.0544	0.0494	0.0131	-	-	-
Rate of return	2.27%	3.7%	4.37%	3.4%	4.23%	-	-	-
EPS ²	0.091	0.084	0.062	0.056	-0.49	-0.081	-0.0785	-0.0497
Distribution rate	78%	71.7%	87.7%	88.2%	-2.67%	-	-	-
Net sales ¹	111.9	103	115.6	127	143.5	154.9	150	154.4
EBITDA ¹	41.4	38.01	36.16	37.73	34.31	25.56	25.31	26.18
EBIT ¹	21.6	19.07	16.92	18.78	12.82	2.937	5.1	5.05
Net income ¹	10.2	9.396	6.995	6.441	-55.12	-9.168	-9.067	-6.914
Net Debt ¹	54.62	41.29	39.76	42.34	101.9	108.6	103.5	104.4
Reference price ²	3.1300	1.6260	1.2440	1.4540	0.3100	0.1460	0.1460	0.1460
Nbr of stocks (in thousands)	109,428	109,925	110,407	112,201	112,623	113,588	-	-
Announcement Date	15/6/21	14/6/22	13/6/23	11/6/24	24/7/25	23/6/26	-	-

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.($)
IOMART GROUP PLC	-2.22x	0.76x	4.41x	-.--%	22.47M
TENCENT HOLDINGS LIMITED	15.26x	4.07x	9.33x	1.36%	503B
NETFLIX, INC.	21.81x	6.45x	19.38x	-.--%	325B
UBER TECHNOLOGIES, INC.	23.15x	2.72x	13.83x	-.--%	155B
AIRBNB, INC.	34.79x	6.9x	19.41x	-.--%	109B
SK SQUARE CO., LTD.	2.98x	94.15x	2.22x	0.13%	108B
SPOTIFY TECHNOLOGY S.A.	36.29x	4.22x	27.9x	-.--%	105B
DOORDASH, INC.	84.95x	5x	23.86x	-.--%	94.03B
PROSUS N.V.	10.34x	7.81x	91.18x	0.65%	91.49B
NASPERS LIMITED	8.41x	2.71x	58.75x	0.75%	36.66B
Average	23.58x	13.48x	27.03x	0.29%	152.76B
Weighted average by Cap.	23.26x	11.24x	20.41x	0.52%