Valuation Future plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:49:36 30/03/2026 +03			5-day change	1st Jan Change
5.000 ^USD	-13.49%		-.--%	-29.28%

06-16	Rathbones halts some client onboarding, new inflows amid UK FCA review	AN
06-05	WINNERS & LOSERS: Evoke agrees bid; Imaging Biometrics positive trials	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,421	1,588	1,046	1,120	644.9	261.3	-	-
Change	-	-64.08%	-34.11%	7.05%	-42.42%	-59.49%	-	-
Enterprise Value (EV) ¹	4,597	2,012	1,374	1,377	921.3	564.5	496	427.1
Change	-	-56.24%	-31.72%	0.22%	-33.07%	-38.73%	-12.13%	-13.88%
P/E	63.5x	13.1x	9.45x	15.1x	10.5x	6.31x	5.16x	4.95x
PBR	4.77x	1.5x	0.96x	1.09x	0.63x	0.27x	0.26x	0.25x
PEG	-	0.2x	-1.4x	-0.5x	-1.49x	-0.2x	0.2x	1.2x
Capitalization / Revenue	7.29x	1.92x	1.33x	1.42x	0.87x	0.37x	0.37x	0.37x
EV / Revenue	7.58x	2.44x	1.74x	1.75x	1.25x	0.8x	0.71x	0.61x
EV / EBITDA	21.4x	6.85x	4.96x	5.76x	4.12x	3.13x	2.81x	2.41x
EV / EBIT	23.5x	7.4x	5.36x	6.2x	4.49x	3.5x	3.12x	2.65x
EV / FCF	29.7x	10.5x	8.01x	8.83x	9.11x	5.34x	4.84x	4.07x
FCF Yield	3.36%	9.49%	12.5%	11.3%	11%	18.7%	20.6%	24.6%
Dividend per Share ²	0.028	0.034	0.041	0.034	0.034	0.1699	0.1786	0.189
Rate of return	0.08%	0.26%	0.46%	0.34%	0.52%	5.88%	6.19%	6.54%
EPS ²	0.581	1.009	0.941	0.668	0.621	0.4575	0.5599	0.583
Distribution rate	4.82%	3.37%	4.36%	5.09%	5.48%	37.1%	31.9%	32.4%
Net sales ¹	606.8	825.4	788.9	788.2	739.2	707.7	701.5	704.6
EBITDA ¹	214.9	293.8	276.8	239.1	223.4	180.2	176.5	177.1
EBIT ¹	195.8	271.7	256.4	222.2	205.4	161.3	159.1	161
Net income ¹	66.1	122.2	113.4	76.8	66.3	47.25	50.61	52.19
Net Debt ¹	176.3	423.6	327.2	256.5	276.4	303.2	234.7	165.9
Reference price ²	36.900	13.200	8.890	10.110	6.550	2.888	2.888	2.888
Nbr of stocks (in thousands)	119,811	120,306	117,698	110,794	98,463	90,471	-	-
Announcement Date	11/30/21 A	11/30/22 A	12/7/23 A	12/5/24 A	12/4/25 A	-	-	-

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.($)
RONGXIN EDUCATION AND CULTURE INDUSTRY DEVELOPMENT CO., LTD.	77.39x	-	-	-	436M
BRANGISTA INC.	6.33x	-	-	7.43%	75.73M
Average	41.86x			7.43%	255.96M
Weighted average by Cap.	66.88x			7.43%