Valuation Tribal Group plc

Stocks

Market Closed - London S.E. Other stock markets 19:35:25 14/07/2026 +04			5-day change	1st Jan Change
58.80 ^GBX	-3.61%		-2.00%	-12.57%

03-26	EARNINGS AND TRADING: Tribal hikes dividend, profit more than doubles	AN
03-26	Tribal Group plc Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	212.1	99.59	117.3	99.08	144.1	126.1	-	-
Change	-	-53.05%	17.82%	-15.56%	45.42%	-12.51%	-	-
Enterprise Value (EV) ¹	208.5	98.14	124.5	102.2	132.7	112.7	109.2	100.2
Change	-	-52.93%	26.9%	-17.91%	29.77%	-15.01%	-3.19%	-8.25%
P/E	31.6x	-235x	23.1x	18.6x	16.4x	15.1x	16.3x	15.1x
PBR	4.7x	2.25x	2.47x	1.93x	2.41x	1.97x	1.91x	1.74x
PEG	-	2x	-0x	4.46x	0.3x	-3.1x	-2.12x	1.81x
Capitalization / Revenue	2.61x	1.19x	1.37x	1.1x	1.56x	1.35x	1.34x	1.32x
EV / Revenue	2.57x	1.17x	1.45x	1.14x	1.43x	1.21x	1.16x	1.05x
EV / EBITDA	12.6x	13.3x	8.65x	6.12x	7.58x	6.83x	6.74x	5.89x
EV / EBIT	14.9x	22.1x	11.8x	8.2x	9.6x	8.31x	7.58x	6.59x
EV / FCF	13.9x	18.2x	15.7x	8.22x	6.63x	13.4x	11.6x	8.94x
FCF Yield	7.18%	5.49%	6.36%	12.2%	15.1%	7.45%	8.61%	11.2%
Dividend per Share ²	0.013	-	0.0065	0.0065	0.0215	0.013	0.013	0.013
Rate of return	1.28%	-	1.17%	1.4%	3.2%	2.21%	2.21%	2.21%
EPS ²	0.032	-0.002	0.024	0.025	0.041	0.039	0.036	0.039
Distribution rate	40.6%	-	27.1%	26%	52.4%	33.3%	36.1%	33.3%
Net sales ¹	81.15	83.58	85.75	90.01	92.51	93.55	94	95.3
EBITDA ¹	16.6	7.4	14.4	16.7	17.5	16.5	16.2	17
EBIT ¹	13.97	4.449	10.58	12.46	13.82	13.58	14.4	15.2
Net income ¹	6.993	-0.51	5.294	5.488	8.928	8.5	7.9	8.5
Net Debt ¹	-3.597	-1.442	7.203	3.155	-11.42	-13.31	-16.9	-25.9
Reference price ²	1.0125	0.4700	0.5540	0.4640	0.6725	0.5880	0.5880	0.5880
Nbr of stocks (in thousands)	209,490	211,884	211,799	213,534	214,252	214,380	-	-
Announcement Date	17/03/22	24/03/23	21/03/24	27/03/25	26/03/26	-	-	-

¹GBP in Million²GBP

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.($)
TRIBAL GROUP PLC	15.64x	1.26x	7.12x	2.13%	175M
UNIVERSAL TECHNICAL INSTITUTE, INC.	62.13x	-	-	-	2.65B
LINCOLN EDUCATIONAL SERVICES CORPORATION	68.89x	-	-	-	1.71B
OFFCN EDUCATION TECHNOLOGY CO., LTD.	28.68x	4.61x	15.73x	-.--%	1.64B
CHINA EAST EDUCATION HOLDINGS LIMITED	8.2x	0.98x	2.49x	8.48%	1.17B
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	16.22x	-	-	5.45%	945M
IDP EDUCATION LIMITED	14.67x	0.97x	4.61x	3.94%	415M
Average	30.63x	1.95x	7.49x	4%	1.24B
Weighted average by Cap.	41.71x	2.74x	9.36x	3.94%