Company Valuation: GetBusy plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 33.22 30.8 33.38 29.15 41.31 34.98 -
Change - -7.28% 8.36% -12.67% 41.74% -15.34% -
Enterprise Value (EV) 1 32.41 29.33 32.6 28.09 40.47 34.58 34.98
Change - -9.51% 11.14% -13.85% 44.11% -14.57% 1.16%
P/E - - -147x 35.3x -28.6x -31.4x -62.7x
PBR - - -11x -13.5x -12.3x -7.84x -6.97x
PEG - - - -0x 0x 1.4x 1.3x
Capitalization / Revenue 2.15x 1.6x 1.58x 1.36x 1.87x 1.48x 1.39x
EV / Revenue 2.1x 1.52x 1.54x 1.31x 1.84x 1.47x 1.39x
EV / EBITDA -26.5x 42.4x 31.2x 18.8x 125x 21.6x 14.6x
EV / EBIT -26.5x 227x 313x 93.9x -29.8x -43.2x -175x
EV / FCF 40.1x - -52.7x -120x 170x -49.4x -
FCF Yield 2.5% - -1.9% -0.84% 0.59% -2.02% -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - -0.0045 0.0163 -0.0285 -0.022 -0.011
Distribution rate - - - - - - -
Net sales 1 15.45 19.29 21.11 21.44 22.05 23.6 25.2
EBITDA 1 -1.222 0.692 1.045 1.496 0.323 1.6 2.4
EBIT 1 -1.222 0.129 0.104 0.299 -1.357 -0.8 -0.2
Net income 1 - - -0.227 0.897 -1.444 -1.1 -0.6
Net Debt 1 -0.804 -1.47 -0.778 -1.062 -0.84 -0.4 -
Reference price 2 0.6700 0.6200 0.6600 0.5750 0.8150 0.6900 0.6900
Nbr of stocks (in thousands) 49,580 49,679 50,571 50,691 50,691 50,691 -
Announcement Date 3/1/22 3/1/23 3/26/24 3/25/25 3/24/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-30.91x1.44x21.29x-.--% 46.66M
24.08x6.44x11.52x1.32% 444B
26.29x5.27x16.63x1.44% 249B
94.24x9.18x24.57x-.--% 151B
-5.82x114.25x1522x-.--% 55.64B
37.8x3.54x13.04x0.18% 46.75B
29.81x11.6x18.97x-.--% 24.17B
35.48x2.35x21.41x-.--% 19.61B
116.44x11.2x47.73x-.--% 16.89B
-216.58x3.83x12.82x - 14.01B
Average 11.08x 16.91x 171.00x 0.33% 102.03B
Weighted average by Cap. 32.55x 12.39x 98.12x 0.95%

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

  1. Stock Market
  2. Stocks
  3. GETB Stock
  4. Valuation GetBusy plc