Company Valuation: Itim Group Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 36.05 16.85 6.242 12.64 14.61 8.011 -
Change - -53.25% -62.96% 102.5% 15.57% -45.16% -
Enterprise Value (EV) 1 30.6 13.43 5.394 8.845 11.97 5.711 5.211
Change - -56.11% -59.83% 63.98% 35.34% -52.29% -8.76%
P/E - - - - -57.4x 51x 13.4x
PBR - - - - - - -
PEG - - - - - -0x 0x
Capitalization / Revenue 2.68x 1.2x 0.39x 0.71x 0.83x 0.46x 0.45x
EV / Revenue 2.27x 0.96x 0.33x 0.49x 0.68x 0.32x 0.29x
EV / EBITDA 13.8x 63.6x 7.89x 3.58x 6.94x 2.48x 1.86x
EV / EBIT - - - 21.5x -45x 57.1x 8.68x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - -0.0081 0.005 0.019
Distribution rate - - - - - - -
Net sales 1 13.47 14.03 16.13 17.91 17.51 17.6 18
EBITDA 1 2.224 0.211 0.684 2.468 1.726 2.3 2.8
EBIT 1 - - - 0.412 -0.266 0.1 0.6
Net income 1 - - - 0.2 -0.255 0.2 0.7
Net Debt 1 -5.448 -3.424 -0.848 -3.795 -2.637 -2.3 -2.8
Reference price 2 1.1550 0.5400 0.2000 0.4050 0.4650 0.2550 0.2550
Nbr of stocks (in thousands) 31,211 31,211 31,211 31,211 31,416 31,416 -
Announcement Date 5/12/22 4/13/23 5/13/24 5/13/25 5/13/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
51x0.32x2.48x - 10.69M
27.02x9.97x16.25x0.72% 3,955B
128.24x56.72x92.32x-.--% 478B
18.98x5.51x9.6x1.58% 382B
247.74x22.1x64.71x-.--% 319B
29.36x6x18.66x1.27% 274B
2618.3x43.86x143.47x-.--% 269B
100.42x9.96x26.67x-.--% 164B
59.67x15.99x42.13x-.--% 135B
14.18x3.77x7.88x-.--% 101B
Average 329.49x 17.42x 42.42x 0.4% 607.6B
Weighted average by Cap. 163.25x 15.35x 30.81x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Itim Group Plc

Historical PBR trend

Valuation ratios - PBR - Itim Group Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Itim Group Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Itim Group Plc

  1. Stock Market
  2. Stocks
  3. ITIM Stock
  4. Valuation Itim Group Plc