Valuation iomart Group plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:00 2026-07-03 EDT			5-day change	1st Jan Change
13.90 ^GBX	-2.11%		-3.47%	-20.57%

06-23	Iomart shares sink after swing to loss amid customer churn	AN
06-23	WINNERS & LOSERS: Ramsdens accepts GBP206 million Firstcash offer	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	342.5	178.7	137.3	163.1	34.91	15.79	-	-
Change	-	-47.82%	-23.16%	18.78%	-78.6%	-54.78%	-	-
Enterprise Value (EV) ¹	397.1	220	177.1	205.5	136.8	122.1	117.8	117.8
Change	-	-44.6%	-19.51%	16.02%	-33.41%	-10.8%	0.96%	0.02%
P/E	34.4x	19.4x	20.1x	26x	-0.63x	-1.46x	-1.64x	-2.51x
PBR	3x	1.53x	1.14x	1.32x	0.55x	0.25x	0.4x	0.43x
PEG	-	-2.52x	-0.8x	-2.69x	0x	0x	-0.1x	0.1x
Capitalization / Revenue	3.06x	1.74x	1.19x	1.28x	0.24x	0.09x	0.11x	0.1x
EV / Revenue	3.55x	2.14x	1.53x	1.62x	0.95x	0.79x	0.79x	0.76x
EV / EBITDA	9.59x	5.79x	4.9x	5.45x	3.99x	4.77x	4.61x	4.5x
EV / EBIT	18.4x	11.5x	10.5x	10.9x	10.7x	41.6x	23.6x	29.2x
EV / FCF	17.3x	8.97x	7.69x	12.8x	9.7x	10x	12.1x	12.6x
FCF Yield	5.79%	11.1%	13%	7.81%	10.3%	9.99%	8.24%	7.94%
Dividend per Share ²	0.071	0.0602	0.0544	0.0494	0.0131	-	-	-
Rate of return	2.27%	3.7%	4.37%	3.4%	4.23%	-	-	-
EPS ²	0.091	0.084	0.062	0.056	-0.49	-0.081	-0.085	-0.0555
Distribution rate	78%	71.7%	87.7%	88.2%	-2.67%	-	-	-
Net sales ¹	111.9	103	115.6	127	143.5	154.9	148.4	155.2
EBITDA ¹	41.4	38.01	36.16	37.73	34.31	25.56	25.55	26.19
EBIT ¹	21.6	19.07	16.92	18.78	12.82	2.937	5	4.033
Net income ¹	10.2	9.396	6.995	6.441	-55.12	-9.168	-9.5	-7.11
Net Debt ¹	54.62	41.29	39.76	42.34	101.9	108.6	102	102
Reference price ²	3.1300	1.6260	1.2440	1.4540	0.3100	0.1390	0.1390	0.1390
Nbr of stocks (in thousands)	109,428	109,925	110,407	112,201	112,623	113,588	-	-
Announcement Date	6/15/21	6/14/22	6/13/23	6/11/24	7/24/25	6/23/26	-	-

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.($)
IOMART GROUP PLC	-2.16x	0.75x	4.39x	-.--%	21.56M
TENCENT HOLDINGS LIMITED	14.42x	3.93x	9.16x	1.43%	493B
NETFLIX, INC.	21.62x	6.4x	19.23x	-.--%	327B
UBER TECHNOLOGIES, INC.	24.51x	2.62x	13.52x	-.--%	152B
SK SQUARE CO., LTD.	5.34x	116.91x	4.23x	0.1%	130B
SPOTIFY TECHNOLOGY S.A.	33.16x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.15x	7.88x	90.12x	0.68%	90.57B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.95x	2.8x	39.93x	0.59%	37.16B
Average	21.84x	15.53x	24.44x	0.28%	150.12B
Weighted average by Cap.	21.25x	14.49x	19.25x	0.53%