|
Market Closed -
London S.E.
11:35:17 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 1,243.00 GBX | +0.24% |
|
-0.32% | +23.80% |
| 08-24 | BNP Paribas Downgrades Kainos Group to Neutral, Raises PT | MT |
| 08-24 | WINNERS & LOSERS: US-Iran sanction claims weigh on oil majors | 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 | 1,447 | - | - |
| Change | - | 5.01% | -29.49% | -32.4% | 4.18% | 69.25% | - | - |
| Enterprise Value (EV) 1 | 1,567 | 1,615 | 1,098 | 697.9 | 778.3 | 1,358 | 1,329 | 1,302 |
| Change | - | 3.09% | -31.99% | -36.46% | 11.51% | 74.45% | -2.09% | -2.06% |
| P/E | 46.4x | 41.8x | 25x | 23.5x | 20.8x | 26.8x | 23.2x | 20.5x |
| PBR | 15.1x | 13.2x | 7.68x | 6.02x | 8.8x | 11.4x | 9.18x | 7.92x |
| 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 | 2.67x | 2.48x | 2.24x |
| EV / Revenue | 5.18x | 4.31x | 2.87x | 1.9x | 1.81x | 2.5x | 2.28x | 2.02x |
| EV / EBITDA | 25.3x | 23.2x | 14.2x | 10.9x | 11.4x | 15.9x | 14.1x | 12.2x |
| EV / EBIT | 34x | 24.4x | 15x | 11.7x | 14.2x | 17.2x | 15.3x | 13.2x |
| EV / FCF | 42.1x | 27.2x | 17.3x | 12.6x | 15.7x | 28.7x | 18.8x | 16.9x |
| FCF Yield | 2.37% | 3.68% | 5.77% | 7.94% | 6.39% | 3.49% | 5.32% | 5.91% |
| 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% | 2.56% | 2.74% | 2.83% |
| 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 | 12.43 | 12.43 | 12.43 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.79x | 2.5x | 15.9x | 2.56% | 1.96B | |
| 23.06x | 3.76x | 13.13x | 2.88% | 221B | |
| -131.77x | 18.43x | 100.28x | -.--% | 119B | |
| 13.87x | 1.53x | 8.03x | 3.46% | 114B | |
| 14.91x | 2.73x | 10.29x | 5.51% | 88.29B | |
| 20.51x | 5.38x | 13.21x | 2.78% | 61.88B | |
| 14.81x | 2.16x | 9.15x | 5.26% | 48.47B | |
| 21.96x | 1.8x | 11.18x | 1.33% | 43.35B | |
| 21.25x | 1.61x | 10.31x | 0.89% | 41.03B | |
| 17.85x | 2.28x | 10.7x | 4.89% | 37.07B | |
| Average | 4.32x | 4.22x | 20.22x | 2.96% | 77.64B | |
| Weighted average by Cap. | -4.03x | 5.29x | 24.79x | 2.87% |
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
