|
Real-time Estimate
Cboe Europe
08:27:19 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 1,238.00 GBX | 0.00% |
|
-1.05% | +22.51% |
| 09-22 | Kainos Group plc Declares Final Dividend | CI |
| 09-16 | Kainos Group plc Announces Board and Committee Changes | CI |
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 | 1,441 | - | - |
| Change | - | 5.01% | -29.49% | -32.4% | 4.18% | 68.57% | - | - |
| Enterprise Value (EV) 1 | 1,567 | 1,615 | 1,098 | 697.9 | 778.3 | 1,352 | 1,324 | 1,296 |
| Change | - | 3.09% | -31.99% | -36.46% | 11.51% | 73.71% | -2.1% | -2.07% |
| P/E | 46.4x | 41.8x | 25x | 23.5x | 20.8x | 26.7x | 23.1x | 20.5x |
| PBR | 15.1x | 13.2x | 7.68x | 6.02x | 8.8x | 11.4x | 9.15x | 7.89x |
| PEG | - | 2.6x | 1.5x | -0.9x | 0.9x | 0.8x | 1.5x | 1.6x |
| Capitalization / Revenue | 5.42x | 4.59x | 3.17x | 2.23x | 1.98x | 2.66x | 2.47x | 2.23x |
| EV / Revenue | 5.18x | 4.31x | 2.87x | 1.9x | 1.81x | 2.49x | 2.27x | 2.01x |
| EV / EBITDA | 25.3x | 23.2x | 14.2x | 10.9x | 11.4x | 15.8x | 14.1x | 12.1x |
| EV / EBIT | 34x | 24.4x | 15x | 11.7x | 14.2x | 17.2x | 15.2x | 13.2x |
| EV / FCF | 42.1x | 27.2x | 17.3x | 12.6x | 15.7x | 28.5x | 18.7x | 16.9x |
| FCF Yield | 2.37% | 3.68% | 5.77% | 7.94% | 6.39% | 3.5% | 5.34% | 5.93% |
| Dividend per Share 2 | 0.222 | 0.239 | 0.273 | 0.284 | 0.296 | 0.318 | 0.3404 | 0.3521 |
| Rate of return | 1.68% | 1.73% | 2.83% | 4.28% | 4.05% | 2.57% | 2.75% | 2.84% |
| EPS 2 | 0.285 | 0.331 | 0.386 | 0.282 | 0.351 | 0.464 | 0.5367 | 0.6053 |
| Distribution rate | 77.9% | 72.2% | 70.7% | 101% | 84.3% | 68.5% | 63.4% | 58.2% |
| Net sales 1 | 302.6 | 374.8 | 382.4 | 367.2 | 431.1 | 542.1 | 583.1 | 645.4 |
| EBITDA 1 | 61.98 | 69.58 | 77.22 | 64.19 | 68.29 | 85.38 | 94.12 | 106.7 |
| EBIT 1 | 46.02 | 66.17 | 73.18 | 59.54 | 54.77 | 78.72 | 87.08 | 98.5 |
| Net income 1 | 35.77 | 41.64 | 48.72 | 35.56 | 42.5 | 55.14 | 63.04 | 72.82 |
| Net Debt 1 | -73.25 | -106.9 | -115.7 | -122.7 | -76.67 | -89.27 | -117.7 | -145.2 |
| Reference price 2 | 13.23 | 13.82 | 9.66 | 6.64 | 7.30 | 12.38 | 12.38 | 12.38 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.68x | 2.49x | 15.83x | 2.57% | 1.91B | |
| 21.67x | 3.57x | 12.47x | 3.07% | 208B | |
| -128.76x | 17.94x | 99.74x | -.--% | 116B | |
| 12.96x | 1.45x | 7.6x | 3.7% | 107B | |
| 13.41x | 2.44x | 9.19x | 6.13% | 78.05B | |
| 19.27x | 5.12x | 12.58x | 2.93% | 57.19B | |
| 22.29x | 1.84x | 11.66x | 1.35% | 43.84B | |
| 13.15x | 1.89x | 8.03x | 5.93% | 42.32B | |
| 20.67x | 1.58x | 9.92x | 0.9% | 40.26B | |
| 17.06x | 2.2x | 10.23x | 5.07% | 35.31B | |
| Average | 3.84x | 4.05x | 19.73x | 3.16% | 72.92B | |
| Weighted average by Cap. | -5.26x | 5.16x | 24.71x | 3.03% |
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
