|
Market Closed -
London S.E.
11:35:00 2026-11-03 EST
|
5-day change | 1st Jan Change | ||
| 163.00 GBX | -0.91% |
|
-0.61% | -8.94% |
| 11-02 | Knights Group Concludes Moore Barlow Acquisition | MT |
| 09-25 | Knights Group Holdings plc completed the acquisition of Thp Solicitors Limited. | CI |
Company Valuation: Knights Group Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 98.03 | 72.6 | 111.1 | 116 | 140.6 | 140 | - | - |
| Change | - | -25.94% | 53.07% | 4.37% | 21.25% | -0.48% | - | - |
| Enterprise Value (EV) 1 | 127 | 101.8 | 146.3 | 180.8 | 206.1 | 227.3 | 220 | 206.5 |
| Change | - | -19.81% | 43.74% | 23.57% | 13.97% | 10.28% | -3.2% | -6.12% |
| P/E | -38.4x | 9.21x | 11.7x | 16x | 31.6x | 10.9x | 6.95x | 5.95x |
| PBR | 1.15x | 0.78x | 1.14x | 1.11x | 1.42x | 1.25x | 1.08x | 0.93x |
| PEG | - | -0x | 0.6x | -0.7x | -0.8x | 0x | 0.1x | 0.4x |
| Capitalization / Revenue | 0.78x | 0.51x | 0.74x | 0.72x | 0.68x | 0.61x | 0.56x | 0.53x |
| EV / Revenue | 1.01x | 0.72x | 0.98x | 1.12x | 0.99x | 0.99x | 0.88x | 0.78x |
| EV / EBITDA | 4.63x | 3.05x | 3.78x | 4.21x | 4x | 4.04x | 3.55x | 3.11x |
| EV / EBIT | 6.2x | 4.01x | 4.81x | 5.3x | 5.08x | 5.34x | 4.69x | 4.14x |
| EV / FCF | 13.2x | 5.61x | 9.98x | 13.4x | 7.84x | 16.5x | 8.53x | 6.76x |
| FCF Yield | 7.59% | 17.8% | 10% | 7.47% | 12.8% | 6.07% | 11.7% | 14.8% |
| Dividend per Share 2 | 0.035 | 0.0403 | 0.044 | 0.0481 | 0.0563 | 0.0598 | 0.0668 | 0.074 |
| Rate of return | 3.02% | 4.76% | 3.4% | 3.56% | 3.42% | 3.64% | 4.06% | 4.5% |
| EPS 2 | -0.0302 | 0.0919 | 0.1111 | 0.0843 | 0.0521 | 0.1505 | 0.2366 | 0.2766 |
| Distribution rate | -116% | 43.9% | 39.6% | 57.1% | 108% | 39.7% | 28.3% | 26.7% |
| Net sales 1 | 125.6 | 142.1 | 150 | 162 | 207.7 | 228.6 | 251 | 263.3 |
| EBITDA 1 | 27.44 | 33.38 | 38.68 | 42.93 | 51.5 | 56.28 | 62.05 | 66.42 |
| EBIT 1 | 20.47 | 25.36 | 30.45 | 34.09 | 40.59 | 42.56 | 46.95 | 49.92 |
| Net income 1 | -2.531 | 7.944 | 9.847 | 7.576 | 4.736 | 12.48 | 20.34 | 25.28 |
| Net Debt 1 | 28.93 | 29.2 | 35.2 | 64.83 | 65.44 | 87.3 | 80.03 | 66.57 |
| Reference price 2 | 1.160 | 0.846 | 1.295 | 1.350 | 1.645 | 1.645 | 1.645 | 1.645 |
| Nbr of stocks (in thousands) | 84,505 | 85,813 | 85,814 | 85,914 | 85,488 | 85,080 | - | - |
| Announcement Date | 7/12/22 | 7/10/23 | 7/8/24 | 9/15/25 | 7/6/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.93x | 0.99x | 4.04x | 3.64% | 188M | |
| 33.96x | 17.5x | 24.87x | 0.63% | 791B | |
| 40.78x | 7.41x | 26.3x | 0.88% | 89.25B | |
| 24.21x | 4.84x | 10.54x | 0.67% | 72.78B | |
| 11.59x | 1.5x | 7.45x | 0.96% | 48.83B | |
| 44.63x | 1.71x | 9.61x | -.--% | 46.6B | |
| -66.91x | 15.67x | 38x | -.--% | 38.75B | |
| 21.76x | 3.6x | 8.54x | 1.47% | 34.33B | |
| 10.91x | 2.73x | 6.59x | -.--% | 27.61B | |
| 20.52x | 6.24x | 11.97x | -.--% | 26.87B | |
| Average | 15.24x | 6.22x | 14.79x | 0.83% | 117.64B | |
| Weighted average by Cap. | 28.84x | 13.59x | 22.00x | 0.62% |
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
- KGH Stock
- Valuation Knights Group Holdings plc
Select your edition
All financial news and data tailored to specific country editions
