|
Market Closed -
London S.E.
11:35:02 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 103.00 GBX | +0.98% |
|
+1.98% | +53.16% |
| 09-29 | Tribal Group's Board Keeps Recommendation for Main Capital's Bid After Jenzabar Approach | MT |
| 09-29 | Tribal sticks by Main Capital offer despite Jenzabar approach | AN |
Company Valuation: Tribal Group plc
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 | 220.8 | - | - |
| Change | - | -53.05% | 17.82% | -15.56% | 45.42% | 53.25% | - | - |
| Enterprise Value (EV) 1 | 208.5 | 98.14 | 124.5 | 102.2 | 132.7 | 211 | 203.6 | 194.5 |
| Change | - | -52.93% | 26.9% | -17.91% | 29.77% | 59.05% | -3.51% | -4.47% |
| P/E | 31.6x | -235x | 23.1x | 18.6x | 16.4x | 26.4x | 28.6x | 26.4x |
| PBR | 4.7x | 2.25x | 2.47x | 1.93x | 2.41x | 3.69x | 3.37x | 3.07x |
| PEG | - | 2x | -0x | 4.46x | 0.3x | -5.41x | -3.72x | 3.17x |
| Capitalization / Revenue | 2.61x | 1.19x | 1.37x | 1.1x | 1.56x | 2.3x | 2.29x | 2.23x |
| EV / Revenue | 2.57x | 1.17x | 1.45x | 1.14x | 1.43x | 2.19x | 2.11x | 1.96x |
| EV / EBITDA | 12.6x | 13.3x | 8.65x | 6.12x | 7.58x | 12.2x | 12.3x | 11.2x |
| EV / EBIT | 14.9x | 22.1x | 11.8x | 8.2x | 9.6x | 13.4x | 13.7x | 12.3x |
| EV / FCF | 13.9x | 18.2x | 15.7x | 8.22x | 6.63x | 33x | 21x | 17.1x |
| FCF Yield | 7.18% | 5.49% | 6.36% | 12.2% | 15.1% | 3.03% | 4.76% | 5.86% |
| 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% | 1.26% | 1.26% | 1.26% |
| 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 | 96.2 | 96.4 | 99 |
| EBITDA 1 | 16.6 | 7.4 | 14.4 | 16.7 | 17.5 | 17.3 | 16.5 | 17.4 |
| EBIT 1 | 13.97 | 4.449 | 10.58 | 12.46 | 13.82 | 15.7 | 14.9 | 15.8 |
| Net income 1 | 6.993 | -0.51 | 5.294 | 5.488 | 8.928 | 8.4 | 7.9 | 8.5 |
| Net Debt 1 | -3.597 | -1.442 | 7.203 | 3.155 | -11.42 | -9.8 | -17.2 | -26.3 |
| Reference price 2 | 1.012 | 0.470 | 0.554 | 0.464 | 0.672 | 1.030 | 1.030 | 1.030 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.15x | 2.17x | 12.07x | 1.27% | 292M | |
| 34.01x | 4.89x | 18.2x | -.--% | 1.68B | |
| 8.88x | 1.02x | 2.78x | 8.16% | 1.21B | |
| 34.11x | - | - | - | 1.13B | |
| 16.45x | - | - | 5.41% | 975M | |
| 28.56x | - | - | - | 705M | |
| Average | 24.69x | 2.69x | 11.02x | 3.71% | 998.6M | |
| Weighted average by Cap. | 25.08x | 3.17x | 11.78x | 3.73% |
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
- TRB Stock
- Valuation Tribal Group plc
Select your edition
All financial news and data tailored to specific country editions
