Valuation 4imprint Group plc

Stocks

Real-time Estimate Cboe Europe 18:45:28 14/10/2026 +04			5-day change	1st Jan Change
4,513.00 ^GBX	-0.15%		+4.31%	+17.19%

09-08	Jefferies raises Autotrader and Rightmove	AN
08-07	WINNERS & LOSERS: Goodwin jumps; Oxford BioMedica trims revenue view	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,063	1,516	1,682	1,715	1,462	1,679	-	-
Change	-	42.67%	10.95%	1.94%	-14.77%	14.89%	-	-
Enterprise Value (EV) ¹	1,033	1,443	1,590	1,573	1,332	1,532	1,499	1,464
Change	-	39.68%	10.18%	-1.1%	-15.29%	14.99%	-2.17%	-2.31%
P/E	47.2x	19x	15.9x	14.7x	12.9x	17.8x	16.6x	16.1x
PBR	12.8x	10.8x	12.5x	9.27x	8.95x	8.5x	6.94x	6.01x
PEG	-	0x	0.5x	1.4x	-4.46x	-1.1x	2.39x	5.02x
Capitalization / Revenue	1.35x	1.33x	1.27x	1.25x	1.09x	1.24x	1.21x	1.18x
EV / Revenue	1.31x	1.27x	1.2x	1.15x	0.99x	1.13x	1.08x	1.03x
EV / EBITDA	29x	13.3x	11.2x	10.2x	8.76x	11.5x	10.9x	10.1x
EV / EBIT	33.7x	14x	11.7x	10.6x	9.18x	12.1x	11.5x	10.6x
EV / FCF	68.1x	20.8x	12.4x	13.9x	10.5x	16.3x	14.8x	14.1x
FCF Yield	1.47%	4.8%	8.08%	7.19%	9.53%	6.12%	6.78%	7.11%
Dividend per Share ²	0.45	1.322	2.15	2.4	2.4	2.4	2.462	2.559
Rate of return	1.19%	2.45%	3.6%	3.94%	4.61%	4.01%	4.11%	4.27%
EPS ²	0.8026	2.85	3.77	4.153	4.033	3.365	3.599	3.714
Distribution rate	56.1%	46.4%	57%	57.8%	59.5%	71.3%	68.4%	68.9%
Net sales ¹	787.3	1,140	1,326	1,368	1,347	1,358	1,383	1,423
EBITDA ¹	35.66	108.4	142.6	154.9	152.1	133.3	137.7	144.7
EBIT ¹	30.65	102.9	136.2	148.1	145.2	126.1	130.5	137.5
Net income ¹	22.59	80.14	106.2	117.2	113.6	94.76	101.4	105.8
Net Debt ¹	-29.5	-73	-92.2	-142.3	-129.4	-147.3	-180.6	-215.3
Reference price ²	37.87	54.03	59.77	60.94	52.05	59.88	59.88	59.88
Nbr of stocks (in thousands)	28,063	28,065	28,148	28,143	28,083	28,045	-	-
Announcement Date	16/03/22	15/03/23	13/03/24	12/03/25	11/03/26	-	-	-

¹USD in Million²USD

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.($)
4IMPRINT GROUP PLC	17.79x	1.13x	11.49x	4.01%	1.68B
PUBLICIS GROUPE S.A.	14.63x	1.59x	7.28x	3.89%	28.22B
OMNICOM GROUP., INC.	9.6x	1.03x	5.84x	4.22%	21.53B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.85x	5.65x	9.96x	6.66%	11B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	139.03x	0.57x	94.35x	-	6.99B
JCDECAUX SE	16.73x	1.37x	4.26x	2.78%	5.96B
DENTSU GROUP INC.	11.3x	0.78x	4.93x	-.--%	5.95B
WPP PLC	17.46x	0.74x	4.47x	3.76%	5.63B
NIQ GLOBAL INTELLIGENCE PLC	-56.92x	1.84x	7.75x	0%	5.4B
Average	20.27x	1.63x	16.70x	3.16%	10.26B
Weighted average by Cap.	18.63x	1.76x	13.44x	3.73%