|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 118.20 GBX | +2.25% |
|
+4.23% | -11.79% |
| 05-21 | FDM Group plc Approves Final Ordinary Dividend for the Year Ended 31 December 2025 | CI |
| 05-21 | FDM Group confident of future amid reduction in consultants | AN |
Company Valuation: FDM Group (Holdings) plc
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 | 129.7 | - | - |
| Change | - | -41.12% | -38.79% | -31.35% | -57.37% | -11.5% | - | - |
| Enterprise Value (EV) 1 | 1,336 | 772.3 | 453.4 | 303.1 | 111.2 | 97.45 | 97.45 | 95.33 |
| Change | - | -42.18% | -41.29% | -33.15% | -63.3% | -12.39% | 0% | -2.17% |
| P/E | 44.2x | 23.6x | 12.3x | 16.8x | 25.8x | 14.7x | 11.3x | 9.42x |
| PBR | 17.8x | 9.83x | 6.55x | 5.13x | 2.81x | 2.49x | 2.39x | 2.24x |
| PEG | - | 2.3x | 0.7x | -0.3x | -0.4x | 0.3x | 0.4x | 0.5x |
| Capitalization / Revenue | 5.2x | 2.48x | 1.5x | 1.33x | 0.82x | 0.79x | 0.72x | 0.65x |
| EV / Revenue | 5x | 2.34x | 1.36x | 1.18x | 0.63x | 0.6x | 0.54x | 0.48x |
| EV / EBITDA | 25x | 13.2x | 8.19x | 7.81x | 5.94x | 5.36x | 4.44x | 3.89x |
| EV / EBIT | 28.2x | 14.8x | 9.14x | 9.07x | 8.18x | 7.86x | 6.04x | 4.93x |
| EV / FCF | 32.4x | 21.9x | 9.16x | 10.5x | 5.39x | 9.06x | 6.39x | 5.04x |
| FCF Yield | 3.09% | 4.56% | 10.9% | 9.54% | 18.6% | 11% | 15.6% | 19.8% |
| Dividend per Share 2 | 0.33 | 0.36 | 0.36 | 0.225 | 0.1 | 0.1 | 0.1167 | 0.1225 |
| Rate of return | 2.59% | 4.81% | 7.85% | 7.14% | 7.46% | 8.46% | 9.87% | 10.4% |
| EPS 2 | 0.288 | 0.318 | 0.372 | 0.187 | 0.052 | 0.0802 | 0.105 | 0.1255 |
| Distribution rate | 115% | 113% | 96.8% | 120% | 192% | 125% | 111% | 97.6% |
| Net sales 1 | 267.4 | 330 | 334 | 257.7 | 177.7 | 163.7 | 180.8 | 199.7 |
| EBITDA 1 | 53.46 | 58.62 | 55.34 | 38.8 | 18.71 | 18.2 | 21.95 | 24.49 |
| EBIT 1 | 47.3 | 52.2 | 49.6 | 33.4 | 13.6 | 12.39 | 16.13 | 19.33 |
| Net income 1 | 31.83 | 34.91 | 40.76 | 20.51 | 5.669 | 8.871 | 11.61 | 13.92 |
| Net Debt 1 | -53.12 | -45.52 | -47.23 | -40.59 | -35.28 | -32.21 | -32.21 | -34.32 |
| Reference price 2 | 12.720 | 7.490 | 4.585 | 3.150 | 1.340 | 1.182 | 1.182 | 1.182 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.73x | 0.6x | 5.36x | 8.46% | 173M | |
| 21.16x | 3.48x | 12.12x | 3.16% | 202B | |
| -93.89x | 14.84x | 85.94x | -.--% | 92.91B | |
| 10.88x | 1.2x | 6.29x | 4.42% | 89.95B | |
| 14.62x | 2.66x | 10.06x | 5.62% | 84.7B | |
| 20.17x | 5.29x | 13.01x | 2.84% | 59.85B | |
| 13.61x | 1.98x | 8.38x | 5.73% | 43.77B | |
| 17.31x | 2.21x | 10.6x | 5.02% | 35.71B | |
| 18.74x | 1.51x | 9.48x | 1.58% | 34.75B | |
| 19.59x | 1.45x | 9.18x | 1.01% | 34.43B | |
| Average | 5.69x | 3.52x | 17.04x | 3.78% | 67.8B | |
| Weighted average by Cap. | 2.23x | 4.42x | 20.68x | 3.25% |
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
- FDM Stock
- Valuation FDM Group (Holdings) plc
Select your edition
All financial news and data tailored to specific country editions
