Valuation FDM Group (Holdings) plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:05 2026-05-20 EDT			5-day change	1st Jan Change
1.430 ^USD	+0.70%		-.--%	-10.62%

08-04	Goldman raises Sainsbury; Oddo BHF cuts Unite	AN
08-03	FDM Group plc Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,389	817.8	500.6	343.7	146.5	122	-	-
Change	-	-41.12%	-38.79%	-31.35%	-57.37%	-16.74%	-	-
Enterprise Value (EV) ¹	1,336	772.3	453.4	303.1	111.2	89.75	90.29	87.95
Change	-	-42.18%	-41.29%	-33.15%	-63.3%	-19.31%	0.6%	-2.59%
P/E	44.2x	23.6x	12.3x	16.8x	25.8x	15.4x	10.8x	8.9x
PBR	17.8x	9.83x	6.55x	5.13x	2.81x	2.27x	2.27x	2.11x
PEG	-	2.3x	0.7x	-0.3x	-0.4x	0.4x	0.3x	0.4x
Capitalization / Revenue	5.2x	2.48x	1.5x	1.33x	0.82x	0.74x	0.68x	0.63x
EV / Revenue	5x	2.34x	1.36x	1.18x	0.63x	0.55x	0.51x	0.45x
EV / EBITDA	25x	13.2x	8.19x	7.81x	5.94x	5.2x	4.16x	3.61x
EV / EBIT	28.2x	14.8x	9.14x	9.07x	8.18x	8.28x	5.7x	4.59x
EV / FCF	32.4x	21.9x	9.16x	10.5x	5.39x	8.84x	5.84x	4.6x
FCF Yield	3.09%	4.56%	10.9%	9.54%	18.6%	11.3%	17.1%	21.7%
Dividend per Share ²	0.33	0.36	0.36	0.225	0.1	0.09	0.1133	0.1225
Rate of return	2.59%	4.81%	7.85%	7.14%	7.46%	8.09%	10.2%	11%
EPS ²	0.288	0.318	0.372	0.187	0.052	0.0722	0.1031	0.125
Distribution rate	115%	113%	96.8%	120%	192%	125%	110%	98%
Net sales ¹	267.4	330	334	257.7	177.7	164.3	178.2	194.7
EBITDA ¹	53.46	58.62	55.34	38.8	18.71	17.27	21.69	24.38
EBIT ¹	47.3	52.2	49.6	33.4	13.6	10.85	15.84	19.17
Net income ¹	31.83	34.91	40.76	20.51	5.669	7.984	11.39	13.81
Net Debt ¹	-53.12	-45.52	-47.23	-40.59	-35.28	-32.23	-31.69	-34.03
Reference price ²	12.720	7.490	4.585	3.150	1.340	1.112	1.112	1.112
Nbr of stocks (in thousands)	109,192	109,192	109,192	109,104	109,333	109,692	-	-
Announcement Date	3/17/22	3/24/23	4/3/24	3/19/25	3/18/26	-	-	-

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.($)
IBM	23.55x	3.79x	13.24x	2.85%	224B
SNOWFLAKE INC.	-115.86x	18.44x	106.47x	-.--%	115B
ACCENTURE PLC	13.01x	1.44x	7.55x	3.69%	108B
TATA CONSULTANCY SERVICES LTD.	15.89x	2.91x	10.99x	5.17%	93.24B
RELX PLC	20.57x	5.38x	13.22x	2.77%	61.92B
INFOSYS LIMITED	15.39x	2.25x	9.54x	5.07%	50B
NEC CORPORATION	21.69x	1.61x	10.15x	0.88%	40.89B
FUJITSU LIMITED	20.74x	1.69x	10.38x	1.41%	40.43B
HCL TECHNOLOGIES LIMITED	18.48x	2.37x	11.38x	4.68%	38.57B
Average	3.72x	4.43x	21.44x	2.95%	85.63B
Weighted average by Cap.	-0.84x	5.27x	25.38x	2.87%