Valuation Tribal Group plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:08 2026-06-19 EDT			5-day change	1st Jan Change
62.00 ^GBX	0.00%		+5.08%	-7.81%

03-26	EARNINGS AND TRADING: Tribal hikes dividend, profit more than doubles	AN
03-26	Tribal Group plc Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	212.1	99.59	117.3	99.08	144.1	132.9	-	-
Change	-	-53.05%	17.82%	-15.56%	45.42%	-7.75%	-	-
Enterprise Value (EV) ¹	208.5	98.14	124.5	102.2	132.7	119.6	116	107
Change	-	-52.93%	26.9%	-17.91%	29.77%	-9.84%	-3%	-7.76%
P/E	31.6x	-235x	23.1x	18.6x	16.4x	15.9x	17.2x	15.9x
PBR	4.7x	2.25x	2.47x	1.93x	2.41x	2.07x	2.01x	1.84x
PEG	-	2x	-0x	4.46x	0.3x	-3.26x	-2.24x	1.91x
Capitalization / Revenue	2.61x	1.19x	1.37x	1.1x	1.56x	1.42x	1.41x	1.39x
EV / Revenue	2.57x	1.17x	1.45x	1.14x	1.43x	1.28x	1.23x	1.12x
EV / EBITDA	12.6x	13.3x	8.65x	6.12x	7.58x	7.25x	7.16x	6.3x
EV / EBIT	14.9x	22.1x	11.8x	8.2x	9.6x	8.81x	8.06x	7.04x
EV / FCF	13.9x	18.2x	15.7x	8.22x	6.63x	14.2x	12.3x	9.55x
FCF Yield	7.18%	5.49%	6.36%	12.2%	15.1%	7.03%	8.1%	10.5%
Dividend per Share ²	0.013	-	0.0065	0.0065	0.0215	0.013	0.013	0.013
Rate of return	1.28%	-	1.17%	1.4%	3.2%	2.1%	2.1%	2.1%
EPS ²	0.032	-0.002	0.024	0.025	0.041	0.039	0.036	0.039
Distribution rate	40.6%	-	27.1%	26%	52.4%	33.3%	36.1%	33.3%
Net sales ¹	81.15	83.58	85.75	90.01	92.51	93.55	94	95.3
EBITDA ¹	16.6	7.4	14.4	16.7	17.5	16.5	16.2	17
EBIT ¹	13.97	4.449	10.58	12.46	13.82	13.58	14.4	15.2
Net income ¹	6.993	-0.51	5.294	5.488	8.928	8.5	7.9	8.5
Net Debt ¹	-3.597	-1.442	7.203	3.155	-11.42	-13.31	-16.9	-25.9
Reference price ²	1.0125	0.4700	0.5540	0.4640	0.6725	0.6200	0.6200	0.6200
Nbr of stocks (in thousands)	209,490	211,884	211,799	213,534	214,252	214,380	-	-
Announcement Date	3/17/22	3/24/23	3/21/24	3/27/25	3/26/26	-	-	-

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.($)
TRIBAL GROUP PLC	15.9x	1.28x	7.25x	2.1%	176M
UNIVERSAL TECHNICAL INSTITUTE, INC.	52.18x	-	-	-	2.22B
OFFCN EDUCATION TECHNOLOGY CO., LTD.	30.27x	4.86x	16.58x	-.--%	1.73B
LINCOLN EDUCATIONAL SERVICES CORPORATION	61.93x	-	-	-	1.54B
CHINA EAST EDUCATION HOLDINGS LIMITED	8.11x	0.95x	2.43x	8.35%	1.15B
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	16.52x	-	-	5.35%	965M
IDP EDUCATION LIMITED	17.02x	1.14x	5.47x	3.29%	500M
Average	28.85x	2.06x	7.93x	3.82%	1.18B
Weighted average by Cap.	36.23x	2.89x	9.98x	3.71%