Valuation Tribal Group plc

Stocks

Market Closed - London S.E. Other stock markets 18:35:11 24/07/2026 +03			5-day change	1st Jan Change
63.00 ^GBX	-1.56%		-1.56%	-6.32%

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	135.1	-	-
Change	-	-53.05%	17.82%	-15.56%	45.42%	-6.26%	-	-
Enterprise Value (EV) ¹	208.5	98.14	124.5	102.2	132.7	121.8	118.2	109.2
Change	-	-52.93%	26.9%	-17.91%	29.77%	-8.23%	-2.95%	-7.62%
P/E	31.6x	-235x	23.1x	18.6x	16.4x	16.2x	17.5x	16.2x
PBR	4.7x	2.25x	2.47x	1.93x	2.41x	2.11x	2.05x	1.87x
PEG	-	2x	-0x	4.46x	0.3x	-3.32x	-2.28x	1.94x
Capitalization / Revenue	2.61x	1.19x	1.37x	1.1x	1.56x	1.44x	1.44x	1.42x
EV / Revenue	2.57x	1.17x	1.45x	1.14x	1.43x	1.3x	1.26x	1.15x
EV / EBITDA	12.6x	13.3x	8.65x	6.12x	7.58x	7.38x	7.29x	6.42x
EV / EBIT	14.9x	22.1x	11.8x	8.2x	9.6x	8.97x	8.21x	7.18x
EV / FCF	13.9x	18.2x	15.7x	8.22x	6.63x	14.5x	12.6x	9.75x
FCF Yield	7.18%	5.49%	6.36%	12.2%	15.1%	6.9%	7.96%	10.3%
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%	2.06%	2.06%	2.06%
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	0.6300	0.6300	0.6300
Nbr of stocks (in thousands)	209,490	211,884	211,799	213,534	214,252	214,380	-	-
Announcement Date	3/17/22 A	3/24/23 A	3/21/24 A	3/27/25 A	3/26/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TRIBAL GROUP PLC	16.15x	1.3x	7.38x	2.06%	180M
UNIVERSAL TECHNICAL INSTITUTE, INC.	48.85x	-	-	-	2.08B
OFFCN EDUCATION TECHNOLOGY CO., LTD.	27.72x	4.46x	15.22x	-.--%	1.58B
LINCOLN EDUCATIONAL SERVICES CORPORATION	51.8x	-	-	-	1.29B
CHINA EAST EDUCATION HOLDINGS LIMITED	8.28x	0.99x	2.53x	8.4%	1.19B
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	16.52x	-	-	5.35%	965M
IDP EDUCATION LIMITED	15.01x	0.94x	4.45x	4.31%	399M
Average	26.34x	1.92x	7.39x	4.03%	1.1B
Weighted average by Cap.	32.14x	2.64x	9.02x	3.99%