Valuation Mitie Group plc

Stocks

Real-time Estimate Cboe Europe 07:47:59 01/09/26 pm AEST			5-day change	1st Jan Change
209.30 ^GBX	+0.34%		+0.25%	+25.68%

17/08	Mitie Group plc Appoints Andrew Davies as Non-Executive Director, Audit & Risk Committee, Nomination Committee and Remuneration Committee, Effective August 17, 2026	CI
23/07	Segro Shares Rise After Board Yields to Prologis's Final $18.7 Billion Takeover Bid	DJ

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	780.9	1,080	1,319	1,402	2,165	2,648	-	-
Change	-	38.26%	22.14%	6.32%	54.4%	22.35%	-	-
Enterprise Value (EV) ¹	753.9	1,124	1,400	1,601	2,615	3,151	3,074	2,972
Change	-	49.07%	24.54%	14.4%	63.33%	20.51%	-2.45%	-3.32%
P/E	16.7x	13.2x	11.5x	15.1x	27.7x	20.4x	14.9x	12.9x
PBR	-	-	3.22x	3.75x	4.43x	5.28x	4.24x	3.47x
PEG	-	0.2x	0.2x	-0.9x	-1.4x	0.3x	0.4x	0.8x
Capitalization / Revenue	0.2x	0.27x	0.29x	0.28x	0.39x	0.44x	0.42x	0.4x
EV / Revenue	0.19x	0.28x	0.31x	0.31x	0.47x	0.53x	0.49x	0.45x
EV / EBITDA	3.57x	5.24x	5.22x	5.15x	7.26x	7.88x	7.13x	6.56x
EV / EBIT	4.44x	6.93x	6.66x	6.84x	9.9x	10.4x	9.23x	8.37x
EV / FCF	5.67x	19.4x	6.72x	8.47x	10.4x	20.7x	17.6x	14.4x
FCF Yield	17.6%	5.15%	14.9%	11.8%	9.6%	4.84%	5.67%	6.93%
Dividend per Share ²	0.018	0.029	0.04	0.043	0.045	0.048	0.0543	0.0586
Rate of return	3.27%	3.55%	3.81%	3.75%	2.66%	2.3%	2.6%	2.81%
EPS ²	0.033	0.062	0.091	0.076	0.061	0.1025	0.1402	0.162
Distribution rate	54.5%	46.8%	44%	56.6%	73.8%	46.8%	38.7%	36.2%
Net sales ¹	3,997	4,055	4,511	5,091	5,619	5,997	6,285	6,582
EBITDA ¹	211.4	214.5	268.1	310.9	360	400	431.4	453.3
EBIT ¹	169.8	162.1	210.2	234.1	264.1	301.6	333	355.2
Net income ¹	50.7	91.1	126.3	101.4	82.6	130.9	174.7	199.7
Net Debt ¹	-27	44.1	80.8	199	450.2	502.8	425.6	323.5
Reference price ²	0.551	0.818	1.050	1.148	1.690	2.086	2.086	2.086
Nbr of stocks (in thousands)	1,417,163	1,319,866	1,255,918	1,221,252	1,280,849	1,269,630	-	-
Announcement Date	9/6/22	8/6/23	6/6/24	5/6/25	4/6/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITIE GROUP PLC	20.36x	0.53x	7.88x	2.3%	3.59B
CINTAS CORPORATION	36.76x	6.7x	23.8x	0.93%	80.75B
JACOBS SOLUTIONS INC.	39.25x	1.3x	14.01x	0.95%	17.44B
BUREAU VERITAS SA	20.05x	2.05x	10.11x	3.67%	14.07B
INTERTEK GROUP PLC	25.42x	2.84x	12.15x	2.94%	12.16B
ALS LIMITED	25.04x	3.49x	13.44x	2.31%	8.08B
ISS A/S	15.43x	0.66x	9.25x	1.39%	7.01B
GENPACT LIMITED	10.71x	1.26x	6.7x	1.96%	6.38B
EXLSERVICE HOLDINGS, INC.	22.41x	2.42x	11.39x	-.--%	5.77B
DKSH HOLDING AG	18.7x	0.4x	9.32x	3.99%	5.3B
Average	23.41x	2.16x	11.81x	2.04%	16.06B
Weighted average by Cap.	30.67x	4.27x	17.54x	1.55%