|
Market Closed -
London S.E.
11:35:25 2026-08-17 EDT
|
5-day change | 1st Jan Change | ||
| 972.50 GBX | +0.26% |
|
+4.63% | -3.14% |
| 04:47am | WINNERS & LOSERS: Telecom Plus climbs and Hill & Smith recovers | AN |
| 08-14 | Software shares shine in slow early trade | AN |
Company Valuation: Kainos Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,640 | 1,722 | 1,214 | 820.7 | 855 | 1,129 | - | - |
| Change | - | 5.01% | -29.49% | -32.4% | 4.18% | 32.08% | - | - |
| Enterprise Value (EV) 1 | 1,567 | 1,615 | 1,098 | 697.9 | 778.3 | 1,045 | 1,019 | 992.1 |
| Change | - | 3.09% | -31.99% | -36.46% | 11.51% | 34.2% | -2.47% | -2.61% |
| P/E | 46.4x | 41.8x | 25x | 23.5x | 20.8x | 22.4x | 18.8x | 17.2x |
| PBR | 15.1x | 13.2x | 7.68x | 6.02x | 8.8x | 8.98x | 7.33x | 6.45x |
| PEG | - | 2.6x | 1.5x | -0.9x | 0.9x | 1x | 1x | 1.79x |
| Capitalization / Revenue | 5.42x | 4.59x | 3.17x | 2.23x | 1.98x | 2.24x | 2.05x | 1.88x |
| EV / Revenue | 5.18x | 4.31x | 2.87x | 1.9x | 1.81x | 2.07x | 1.85x | 1.65x |
| EV / EBITDA | 25.3x | 23.2x | 14.2x | 10.9x | 11.4x | 13x | 11.1x | 9.77x |
| EV / EBIT | 34x | 24.4x | 15x | 11.7x | 14.2x | 14.4x | 12.3x | 10.6x |
| EV / FCF | 42.1x | 27.2x | 17.3x | 12.6x | 15.7x | 24x | 14.7x | 13.1x |
| FCF Yield | 2.37% | 3.68% | 5.77% | 7.94% | 6.39% | 4.16% | 6.81% | 7.65% |
| Dividend per Share 2 | 0.222 | 0.239 | 0.273 | 0.284 | 0.296 | 0.32 | 0.3344 | 0.3521 |
| Rate of return | 1.68% | 1.73% | 2.83% | 4.28% | 4.05% | 3.3% | 3.45% | 3.63% |
| EPS 2 | 0.285 | 0.331 | 0.386 | 0.282 | 0.351 | 0.4323 | 0.5156 | 0.5653 |
| Distribution rate | 77.9% | 72.2% | 70.7% | 101% | 84.3% | 74% | 64.9% | 62.3% |
| Net sales 1 | 302.6 | 374.8 | 382.4 | 367.2 | 431.1 | 504.7 | 551.9 | 601.2 |
| EBITDA 1 | 61.98 | 69.58 | 77.22 | 64.19 | 68.29 | 80.18 | 91.45 | 101.5 |
| EBIT 1 | 46.02 | 66.17 | 73.18 | 59.54 | 54.77 | 72.33 | 82.62 | 93.45 |
| Net income 1 | 35.77 | 41.64 | 48.72 | 35.56 | 42.5 | 51.94 | 61.1 | 69.35 |
| Net Debt 1 | -73.25 | -106.9 | -115.7 | -122.7 | -76.67 | -84.73 | -110.5 | -137.1 |
| Reference price 2 | 13.230 | 13.820 | 9.655 | 6.640 | 7.300 | 9.700 | 9.700 | 9.700 |
| Nbr of stocks (in thousands) | 123,942 | 124,596 | 125,742 | 123,596 | 117,121 | 116,417 | - | - |
| Announcement Date | 5/23/22 | 5/22/23 | 5/20/24 | 5/19/25 | 5/18/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.44x | 2.07x | 13.03x | 3.3% | 1.53B | |
| 23.25x | 3.75x | 13.1x | 2.88% | 221B | |
| -115.3x | 18.35x | 105.96x | -.--% | 114B | |
| 13.11x | 1.45x | 7.6x | 3.65% | 108B | |
| 15.29x | 2.8x | 10.56x | 5.37% | 89.33B | |
| 19.78x | 5.21x | 12.81x | 2.88% | 59.78B | |
| 15.31x | 2.24x | 9.49x | 5.1% | 49.52B | |
| 22.87x | 1.75x | 11.09x | 0.83% | 43.08B | |
| 21.64x | 1.77x | 10.98x | 1.35% | 41.87B | |
| 18.53x | 2.38x | 11.3x | 4.67% | 38.48B | |
| Average | 5.69x | 4.18x | 20.59x | 3% | 76.66B | |
| Weighted average by Cap. | -0.84x | 5.21x | 25.26x | 2.89% |
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
- KNOS Stock
- Valuation Kainos Group plc
Select your edition
All financial news and data tailored to specific country editions
