Valuation Mitie Group plc

Stocks

Real-time Estimate Cboe Europe 03:19:30 2026-09-22 EDT			5-day change	1st Jan Change
210.70 ^GBX	-0.05%		+0.32%	+26.61%

09-15	UK Competition Watchdog Seeks Comments on OCS Group International's Mitie Group Takeover	MT
09-02	BofA and MS cut Barclays; BofA raises Lloyds	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	780.9	1,080	1,319	1,402	2,165	2,676	-	-
Change	-	38.26%	22.14%	6.32%	54.4%	23.64%	-	-
Enterprise Value (EV) ¹	753.9	1,124	1,400	1,601	2,615	3,179	3,102	3,000
Change	-	49.07%	24.54%	14.4%	63.33%	21.58%	-2.43%	-3.29%
P/E	16.7x	13.2x	11.5x	15.1x	27.7x	20.6x	15x	13x
PBR	-	-	3.22x	3.75x	4.43x	5.34x	4.29x	3.51x
PEG	-	0.2x	0.2x	-0.9x	-1.4x	0.3x	0.4x	0.8x
Capitalization / Revenue	0.2x	0.27x	0.29x	0.28x	0.39x	0.45x	0.43x	0.41x
EV / Revenue	0.19x	0.28x	0.31x	0.31x	0.47x	0.53x	0.49x	0.46x
EV / EBITDA	3.57x	5.24x	5.22x	5.15x	7.26x	7.95x	7.19x	6.62x
EV / EBIT	4.44x	6.93x	6.66x	6.84x	9.9x	10.5x	9.32x	8.45x
EV / FCF	5.67x	19.4x	6.72x	8.47x	10.4x	20.9x	17.8x	14.6x
FCF Yield	17.6%	5.15%	14.9%	11.8%	9.6%	4.79%	5.62%	6.86%
Dividend per Share ²	0.018	0.029	0.04	0.043	0.045	0.048	0.0543	0.0586
Rate of return	3.27%	3.55%	3.81%	3.75%	2.66%	2.27%	2.57%	2.78%
EPS ²	0.033	0.062	0.091	0.076	0.061	0.1025	0.1402	0.162
Distribution rate	54.5%	46.8%	44%	56.6%	73.8%	46.8%	38.7%	36.2%
Net sales ¹	3,997	4,055	4,511	5,091	5,619	5,997	6,285	6,582
EBITDA ¹	211.4	214.5	268.1	310.9	360	400	431.4	453.3
EBIT ¹	169.8	162.1	210.2	234.1	264.1	301.5	332.9	355.1
Net income ¹	50.7	91.1	126.3	101.4	82.6	129.9	170.9	193.6
Net Debt ¹	-27	44.1	80.8	199	450.2	502.8	425.6	323.5
Reference price ²	0.551	0.818	1.050	1.148	1.690	2.108	2.108	2.108
Nbr of stocks (in thousands)	1,417,163	1,319,866	1,255,918	1,221,252	1,280,849	1,269,630	-	-
Announcement Date	6/9/22	6/8/23	6/6/24	6/5/25	6/4/26	-	-	-

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.($)
MITIE GROUP PLC	20.57x	0.53x	7.95x	2.27%	3.58B
CINTAS CORPORATION	35.85x	6.55x	23.28x	0.98%	78.89B
JACOBS SOLUTIONS INC.	37.86x	1.26x	13.57x	0.98%	16.83B
BUREAU VERITAS SA	19.96x	2.04x	10.06x	3.69%	13.82B
INTERTEK GROUP PLC	25.53x	2.85x	12.2x	2.92%	12.05B
ALS LIMITED	24.03x	3.37x	13x	2.39%	7.72B
ISS A/S	15.7x	0.66x	9.3x	1.37%	6.98B
GENPACT LIMITED	9.61x	1.14x	6.06x	2.18%	5.73B
FERROTEC (AN HUI) TECHNOLOGY DEVELOPMENT CO.,LTD	80.47x	-	-	-	5.46B
EXLSERVICE HOLDINGS, INC.	20.75x	2.24x	10.55x	-.--%	5.35B
Average	29.03x	2.29x	11.77x	1.87%	15.64B
Weighted average by Cap.	32.12x	4.31x	17.46x	1.52%