Valuation Royal Mail LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^GBX	-.--%		-.--%	-

06-23	International Distribution Services Limited Reports Earnings Results for the Full Year Ended March 29, 2026	CI
30/09/25	Drop and Collect Ltd. announced that it expects to receive £43.9 million in funding from PayPoint plc, International Distribution Services Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,095	3,395	2,158	2,196	3,478	3,460
Change	-	-33.36%	-36.46%	1.79%	58.35%	-0.5%
Enterprise Value (EV) ¹	5,573	4,401	3,658	3,912	5,449	7,694
Change	-	-21.03%	-16.9%	6.96%	39.27%	41.21%
P/E	8.25x	5.79x	-2.47x	40.9x	9.56x	38.1x
PBR	1.06x	0.64x	0.57x	0.62x	0.94x	0.98x
PEG	-	-8.94x	0x	-0x	0x	-0.5x
Capitalization / Revenue	0.4x	0.27x	0.18x	0.17x	0.26x	0.25x
EV / Revenue	0.44x	0.35x	0.3x	0.31x	0.41x	0.57x
EV / EBITDA	4.71x	4.14x	15.8x	7.69x	7.76x	14.2x
EV / EBIT	5.87x	5.36x	-118x	13.9x	11.5x	25.8x
EV / FCF	7.24x	13.7x	154x	22.9x	22.2x	15.7x
FCF Yield	13.8%	7.32%	0.65%	4.37%	4.51%	6.35%
Dividend per Share ²	0.1	0.2	-	0.02	0.02	-
Rate of return	1.96%	5.63%	-	0.87%	0.55%	-
EPS ²	0.618	0.614	-0.9132	0.056	0.38	0.0943
Distribution rate	16.2%	32.6%	-	35.7%	5.26%	-
Net sales ¹	12,638	12,712	12,044	12,679	13,139	13,607
EBITDA ¹	1,184	1,062	232	509	702	543
EBIT ¹	950	821	-31	281	472	298
Net income ¹	620	612	-873	54	367	91
Net Debt ¹	478	1,006	1,500	1,716	1,971	4,234
Reference price ²	5.100	3.553	2.257	2.293	3.632	3.590
Nbr of stocks (in thousands)	999,053	955,621	955,930	957,767	957,502	963,847
Announcement Date	18/06/21	18/05/22	22/05/23	21/06/24	01/09/25	23/06/26