|
Market Closed -
OTC Markets
17:59:40 21/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 16.85 USD | +0.48% |
|
-.--% | +15.02% |
| 09-22 | Kainos Group plc Declares Final Dividend | CI |
| 09-16 | Kainos Group plc Announces Board and Committee Changes | CI |
Company Valuation: Kainos Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,640 | 1,722 | 1,214 | 820.7 | 855 | 1,397 | - | - |
| Change | - | 5.01% | -29.49% | -32.4% | 4.18% | 63.4% | - | - |
| Enterprise Value (EV) 1 | 1,567 | 1,615 | 1,098 | 697.9 | 778.3 | 1,308 | 1,279 | 1,252 |
| Change | - | 3.09% | -31.99% | -36.46% | 11.51% | 68.02% | -2.17% | -2.14% |
| P/E | 46.4x | 41.8x | 25x | 23.5x | 20.8x | 25.9x | 22.4x | 19.8x |
| PBR | 15.1x | 13.2x | 7.68x | 6.02x | 8.8x | 11x | 8.87x | 7.65x |
| PEG | - | 2.6x | 1.5x | -0.9x | 0.9x | 0.8x | 1.4x | 1.5x |
| Capitalization / Revenue | 5.42x | 4.59x | 3.17x | 2.23x | 1.98x | 2.58x | 2.4x | 2.16x |
| EV / Revenue | 5.18x | 4.31x | 2.87x | 1.9x | 1.81x | 2.41x | 2.19x | 1.94x |
| EV / EBITDA | 25.3x | 23.2x | 14.2x | 10.9x | 11.4x | 15.3x | 13.6x | 11.7x |
| EV / EBIT | 34x | 24.4x | 15x | 11.7x | 14.2x | 16.6x | 14.7x | 12.7x |
| EV / FCF | 42.1x | 27.2x | 17.3x | 12.6x | 15.7x | 27.6x | 18.1x | 16.3x |
| FCF Yield | 2.37% | 3.68% | 5.77% | 7.94% | 6.39% | 3.62% | 5.53% | 6.14% |
| Dividend per Share 2 | 0.222 | 0.239 | 0.273 | 0.284 | 0.296 | 0.318 | 0.3404 | 0.3521 |
| Rate of return | 1.68% | 1.73% | 2.83% | 4.28% | 4.05% | 2.65% | 2.84% | 2.93% |
| EPS 2 | 0.285 | 0.331 | 0.386 | 0.282 | 0.351 | 0.464 | 0.5367 | 0.6053 |
| Distribution rate | 77.9% | 72.2% | 70.7% | 101% | 84.3% | 68.5% | 63.4% | 58.2% |
| Net sales 1 | 302.6 | 374.8 | 382.4 | 367.2 | 431.1 | 542.1 | 583.1 | 645.4 |
| EBITDA 1 | 61.98 | 69.58 | 77.22 | 64.19 | 68.29 | 85.38 | 94.12 | 106.7 |
| EBIT 1 | 46.02 | 66.17 | 73.18 | 59.54 | 54.77 | 78.72 | 87.08 | 98.5 |
| Net income 1 | 35.77 | 41.64 | 48.72 | 35.56 | 42.5 | 55.14 | 63.04 | 72.82 |
| Net Debt 1 | -73.25 | -106.9 | -115.7 | -122.7 | -76.67 | -89.27 | -117.7 | -145.2 |
| Reference price 2 | 13.23 | 13.82 | 9.66 | 6.64 | 7.30 | 12.00 | 12.00 | 12.00 |
| Nbr of stocks (in thousands) | 123,942 | 124,596 | 125,742 | 123,596 | 117,121 | 116,417 | - | - |
| Announcement Date | 23/05/22 | 22/05/23 | 20/05/24 | 19/05/25 | 18/05/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.86x | 3.6x | 12.56x | 3.04% | 210B | |
| 22.46x | 4.73x | 11.6x | 0.74% | 193B | |
| -602.19x | 42.83x | 175.97x | -.--% | 124B | |
| -134.17x | 18.64x | 102.49x | -.--% | 120B | |
| 14.77x | 1.61x | 8.44x | 3.25% | 119B | |
| 13.47x | 2.43x | 9.22x | 6.1% | 78.1B | |
| 19.46x | 5.19x | 12.74x | 2.88% | 58.18B | |
| -17.53x | 7.42x | 12.62x | -.--% | 49.43B | |
| 22.77x | 1.89x | 11.94x | 1.37% | 44.75B | |
| Average | -71.01x | 9.81x | 39.73x | 1.93% | 110.71B | |
| Weighted average by Cap. | -78.25x | 10.40x | 42.84x | 1.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KNOS Stock
- KNNNF Stock
- Valuation Kainos Group plc
Select your edition
All financial news and data tailored to specific country editions
