Valuation Kitwave Group plc

Equities

Delayed London S.E. Other stock markets 10:20:56 2025-12-16 EST			5-day change	1st Jan Change
212.00 ^GBX	+1.44%		+3.41%	-32.59%

11-05	Corero gets renewal; Kitwave trades in line	AN
11-05	Kitwave Group CFO to Retire in 2026; Successor Named	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	103.6	116.6	175	255.4	175	-	-
Change	-	12.5%	50.15%	45.94%	-31.47%	-	-
Enterprise Value (EV) ¹	137.9	160.1	233.4	372.6	282.5	270.8	255.9
Change	-	16.14%	45.75%	59.66%	-24.18%	-4.14%	-5.51%
P/E ratio	-	-	-	14.1x	10.4x	8.96x	7.71x
PBR	-	-	2.07x	1.81x	1.34x	1.25x	1.14x
PEG	-	-	-	-	-1x	0.6x	0.5x
Capitalization / Revenue	0.27x	0.23x	0.29x	0.38x	0.21x	0.21x	0.2x
EV / Revenue	0.36x	0.32x	0.39x	0.56x	0.35x	0.32x	0.3x
EV / EBITDA	9.16x	5.43x	5.67x	8.24x	5.2x	4.69x	4.25x
EV / EBIT	19.5x	7.45x	7.29x	11x	7.41x	6.56x	5.88x
EV / FCF	26.5x	6.61x	8.69x	13.5x	17.2x	12.5x	10.2x
FCF Yield	3.77%	15.1%	11.5%	7.42%	5.8%	7.99%	9.78%
Dividend per Share ²	0.0675	0.0675	0.112	0.112	0.1152	0.118	0.1213
Rate of return	4.56%	4.05%	4.48%	3.53%	5.51%	5.64%	5.8%
EPS ²	-	-	-	0.225	0.2007	0.2333	0.271
Distribution rate	-	-	-	49.8%	57.4%	50.6%	44.8%
Net sales ¹	380.7	503.1	602.2	663.7	817.6	839.8	862.1
EBITDA ¹	15.05	29.48	41.14	45.23	54.32	57.77	60.22
EBIT ¹	7.086	21.5	32.02	34.03	38.13	41.3	43.49
Net income ¹	-	-	-	16.72	16.8	20.02	22.95
Net Debt ¹	34.29	43.59	58.4	117.3	107.5	95.83	80.91
Reference price ²	1.480	1.665	2.500	3.175	2.090	2.090	2.090
Nbr of stocks (in thousands)	70,000	70,000	70,000	80,439	83,737	-	-
Announcement Date	2/28/22	2/28/23	2/27/24	3/4/25	-	-	-

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.($)
KITWAVE GROUP PLC	10.42x	0.35x	5.2x	5.51%	234M
WALMART INC.	40.26x	1.37x	21.75x	0.8%	931B
LOBLAW COMPANIES LIMITED	35.01x	1.23x	10.76x	0.9%	52.8B
AEON CO., LTD.	129.79x	1.06x	17.31x	0.56%	43.69B
KROGER CO. (THE)	41.11x	0.37x	6.68x	2.19%	39.65B
TESCO PLC	16.55x	0.54x	8x	3.27%	37.44B
AHOLD DELHAIZE N.V.	14.14x	0.5x	6.41x	3.44%	36.37B
SYSCO CORPORATION	17.35x	0.57x	10.82x	2.86%	36.12B
GEORGE WESTON LIMITED	28.12x	0.78x	6.38x	1.21%	26.35B
WOOLWORTHS GROUP LIMITED	23.68x	0.73x	8.63x	3.2%	23.9B
Average	35.64x	0.75x	10.19x	2.39%	122.74B
Weighted average by Cap.	40.49x	1.22x	18.85x	1.11%