|
Market Closed -
London S.E.
19:35:06 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 48.00 GBX | 0.00% |
|
-6.80% | +41.18% |
| 09-29 | EARNINGS: GENinCode loss narrows; Billington sales and profit jump | AN |
| 09-29 | Made Tech Group Plc Reports Earnings Results for the Full Year Ended May 31, 2026 | CI |
Projected Income Statement: Made Tech Group Plc
| Fiscal Period: May | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 29.29 | 40.2 | 38.57 | 46.43 | 58.88 | 63.8 | 70.8 |
| Change | - | - | 37.24% | -4.05% | 20.4% | 26.81% | 8.35% | 10.97% |
| EBITDA 1 | - | 2.649 | 1.521 | 2.4 | 3.5 | 5.886 | 6.4 | 7.7 |
| Change | - | - | -42.58% | 57.79% | 45.83% | 68.17% | 8.73% | 20.31% |
| EBIT 1 | - | 2.341 | 1.104 | 1.188 | 2.627 | 4.674 | 5.85 | 7.1 |
| Change | - | - | -52.84% | 7.61% | 121.13% | 77.92% | 25.16% | 21.37% |
| Interest Paid | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | -0.288 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Net income 1 | -0.781 | -0.308 | - | - | 1.397 | 3.424 | 3.6 | 4.5 |
| Change | - | 60.56% | - | - | - | 145.1% | 5.14% | 25% |
| Announcement Date | 27/09/21 | 12/09/22 | 13/09/23 | 30/09/24 | 24/09/25 | 29/09/26 | - | - |
1GBP in Million
Estimates
Forecast Balance Sheet: Made Tech Group Plc
| Fiscal Period: May | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | -12 | -8.33 | -7.65 | -9.33 | -14.5 | -18.1 | -21.8 |
| Change | - | - | 30.58% | 8.16% | -21.96% | -55.41% | -25.11% | -20.44% |
| Announcement Date | 27/09/21 | 12/09/22 | 13/09/23 | 30/09/24 | 24/09/25 | 29/09/26 | - | - |
1GBP in Million
Estimates
Cash Flow Forecast: Made Tech Group Plc
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| CAPEX 1 | 0.432 | - | 1.346 | 0.139 | 0.551 | 0.25 | 0.25 |
| Change | - | - | - | -89.67% | 296.4% | 0% | 0% |
| Free Cash Flow (FCF) 1 | 1.243 | -0.581 | -0.568 | 2.926 | 4.474 | 4.2 | 4.45 |
| Change | - | -146.74% | 2.24% | 615.14% | 52.9% | 0% | 5.95% |
| Announcement Date | 12/09/22 | 13/09/23 | 30/09/24 | 24/09/25 | 29/09/26 | - | - |
1GBP in Million
Estimates
Forecast Financial Ratios: Made Tech Group Plc
| Fiscal Period: May | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | 9.04% | 3.78% | 6.22% | 7.54% | 10% | 10.03% | 10.88% |
| EBIT Margin (%) | - | 7.99% | 2.75% | 3.08% | 5.66% | 7.94% | 9.17% | 10.03% |
| EBT Margin (%) | - | -0.98% | - | - | - | - | - | - |
| Net margin (%) | - | -1.05% | - | - | 3.01% | 5.81% | 5.64% | 6.36% |
| FCF margin (%) | - | 4.24% | -1.45% | -1.47% | 6.3% | 7.6% | 6.58% | 6.29% |
| FCF / Net Income (%) | - | -403.57% | - | - | 209.45% | 130.67% | 116.67% | 98.89% |
Profitability | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | - | - | - | 7.93% | 10.36% | 15.62% | 18.2% | - |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | 1.47% | - | 3.49% | 0.3% | 0.94% | 0.39% | 0.35% |
| CAPEX / EBITDA (%) | - | 16.31% | - | 56.08% | 3.97% | 9.36% | 3.91% | 3.25% |
| CAPEX / FCF (%) | - | 34.75% | - | -236.97% | 4.75% | 12.32% | 5.95% | 5.62% |
Items per share | ||||||||
| Cash flow per share 1 | 0.006226 | 0.0833 | 0.0568 | 0.052 | 0.0714 | - | - | - |
| Change | - | 1,237.73% | -31.85% | -8.45% | 37.33% | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | -0.005314 | 0.0999 | 0.1019 | 0.0849 | 0.0993 | - | - | - |
| Change | - | 1,979.17% | 2.03% | -16.72% | 16.99% | - | - | - |
| EPS 1 | -0.005274 | -0.002269 | -0.0107 | -0.0164 | 0.0088 | - | - | - |
| Change | - | 56.98% | -373.29% | -53% | 153.56% | - | - | - |
| Nbr of stocks (in thousands) | - | 148,078 | 149,287 | 149,287 | 147,174 | - | - | - |
| Announcement Date | 27/09/21 | 23/09/22 | 12/09/23 | 30/07/24 | 14/10/25 | - | - | - |
1GBP
Estimates
| 2026 | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | - | - |
| EV / Sales | 0.73x | 0.82x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.4800GBP
Average target price
0.7150GBP
Spread / Average Target
+48.96%
Net sales - Rate of surprise
- Stock Market
- Stocks
- MTEC Stock
- Stock
- Financials Made Tech Group Plc
Select your edition
All financial news and data tailored to specific country editions
