Company Valuation: Made Tech Group Plc

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 52.57 26.5 23.89 45.26 57.28 72.35 -
Change - -49.59% -9.86% 89.47% 26.57% 26.31% -
Enterprise Value (EV) 1 40.55 18.16 16.24 35.93 42.81 54.25 50.55
Change - -55.21% -10.61% 121.26% 19.17% 26.71% -6.82%
P/E -161x - - - - - -
PBR 3.26x 1.74x 1.53x 3.17x - - -
PEG - - - - - - -
Capitalization / Revenue 1.79x 0.66x 0.62x 0.97x 0.97x 1.13x 1.02x
EV / Revenue 1.38x 0.45x 0.42x 0.77x 0.73x 0.85x 0.71x
EV / EBITDA 15.3x 11.9x 6.77x 10.3x 7.27x 8.48x 6.57x
EV / EBIT 17.3x 16.5x 13.7x 13.7x 9.16x 9.27x 7.12x
EV / FCF 32.6x -31.3x -28.6x 12.3x 9.57x 12.9x 11.4x
FCF Yield 3.06% -3.2% -3.5% 8.14% 10.4% 7.74% 8.8%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.0022 - - - - - -
Distribution rate - - - - - - -
Net sales 1 29.29 40.2 38.57 46.43 58.88 63.8 70.8
EBITDA 1 2.649 1.521 2.4 3.5 5.886 6.4 7.7
EBIT 1 2.341 1.104 1.188 2.627 4.674 5.85 7.1
Net income 1 -0.308 - - 1.397 3.424 3.6 4.5
Net Debt 1 -12.01 -8.334 -7.648 -9.328 -14.47 -18.1 -21.8
Reference price 2 0.3550 0.1775 0.1600 0.3075 0.3925 0.4950 0.4950
Nbr of stocks (in thousands) 148,078 149,287 149,287 147,174 145,940 146,163 -
Announcement Date 9/12/22 9/13/23 9/30/24 9/24/25 9/29/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.36x3.66x12.77x2.98% 214B
21.93x4.63x11.36x0.75% 189B
-145.13x20.19x111.04x-.--% 130B
-622.65x44.3x182.01x-.--% 129B
15.53x1.69x8.87x3.09% 125B
14.06x2.52x9.7x5.73% 80.6B
20.95x5.52x13.56x2.68% 62.61B
23.78x1.97x12.5x1.31% 46.56B
-16.06x7.1x12.07x-.--% 45.27B
Average -73.91x 10.18x 41.54x 1.84% 113.42B
Weighted average by Cap. -83.48x 10.92x 45.62x 1.82%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Made Tech Group Plc

Historical PBR trend

Valuation ratios - PBR - Made Tech Group Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Made Tech Group Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Made Tech Group Plc

  1. Stock Market
  2. Stocks
  3. MTEC Stock
  4. 5UH Stock
  5. Valuation Made Tech Group Plc