|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 118.52 GBX | +0.44% |
|
+5.82% | -2.05% |
| 06-15 | Quantum confirms high Leadville helium concentration | AN |
| 06-15 | Intercede Group, Swissbit to Develop Post-quantum Multi-factor Authentication | MT |
Company Valuation: Intercede Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 52.25 | 35.14 | 36.39 | 64.05 | 83.89 | 70.99 | - | - |
| Change | - | -32.74% | 3.56% | 76% | 30.96% | -15.37% | - | - |
| Enterprise Value (EV) 1 | 44.22 | 35.14 | 28.06 | 46.83 | 65.21 | 50.99 | 49.69 | 45.89 |
| Change | - | -20.52% | -20.15% | 66.88% | 39.26% | -21.81% | -2.55% | -7.65% |
| P/E | 32.7x | - | 28.4x | 11.5x | - | 25.7x | 21.5x | 16.6x |
| PBR | 11x | - | 5.18x | 4.86x | - | 3.95x | 3.31x | 2.76x |
| PEG | - | - | - | 0x | - | - | 1.1x | 0.6x |
| Capitalization / Revenue | 4.77x | 3.54x | 3.01x | 3.21x | 4.74x | 4.13x | 3.38x | 2.96x |
| EV / Revenue | 4.03x | 3.54x | 2.32x | 2.35x | 3.68x | 2.96x | 2.37x | 1.91x |
| EV / EBITDA | 24.4x | 62.5x | 21.6x | 7.55x | 14.5x | 13.4x | 9.74x | 7.17x |
| EV / EBIT | 25.2x | 71.4x | 46.8x | 8.27x | 16.1x | 15x | 10.8x | 7.78x |
| EV / FCF | 10.7x | - | 10.1x | 5.05x | - | 15.5x | 38.2x | 12.1x |
| FCF Yield | 9.36% | - | 9.95% | 19.8% | - | 6.47% | 2.62% | 8.28% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.028 | - | 0.022 | 0.096 | - | 0.046 | 0.055 | 0.071 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10.96 | 9.925 | 12.11 | 19.96 | 17.71 | 17.2 | 21 | 24 |
| EBITDA 1 | 1.815 | 0.562 | 1.3 | 6.2 | 4.5 | 3.8 | 5.1 | 6.4 |
| EBIT 1 | 1.755 | 0.492 | 0.6 | 5.665 | 4.042 | 3.4 | 4.6 | 5.9 |
| Net income 1 | 1.529 | - | - | 6.023 | - | 2.7 | 3.3 | 4.3 |
| Net Debt 1 | -8.029 | - | -8.334 | -17.23 | -18.67 | -20 | -21.3 | -25.1 |
| Reference price 2 | 0.915 | 0.610 | 0.625 | 1.100 | 1.435 | 1.180 | 1.180 | 1.180 |
| Nbr of stocks (in thousands) | 57,102 | 57,612 | 58,232 | 58,232 | 58,457 | 60,163 | - | - |
| Announcement Date | 08/06/21 | 08/06/22 | 20/06/23 | 18/06/24 | 24/06/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 2.96x | 13.42x | - | 93.97M | |
| 31.71x | 9.43x | 17.47x | 1.06% | 530B | |
| 18.9x | 3.7x | 11.31x | 2% | 181B | |
| 47.77x | 5.62x | 15.44x | -.--% | 98.02B | |
| 32.78x | 3.11x | 11.21x | 0.21% | 41.23B | |
| 5.04x | 92.87x | 1089.73x | -.--% | 39.57B | |
| 28.9x | 11.4x | 18.58x | -.--% | 25.43B | |
| 27.74x | 1.64x | 14.98x | -.--% | 14.3B | |
| 21.88x | 3.14x | 10.59x | - | 11.46B | |
| 18.03x | 3.12x | 11.45x | 2.91% | 9.59B | |
| Average | 25.86x | 13.70x | 121.42x | 0.77% | 95.04B | |
| Weighted average by Cap. | 29.47x | 10.94x | 60.30x | 1.02% |
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
