|
Market Closed -
London S.E.
18:35:25 25/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 60.40 GBX | -4.73% |
|
-0.98% | -10.19% |
| 08-04 | EARNINGS AND TRADING: Xaar loss narrows; CT Automotive profit warning | AN |
| 03-26 | EARNINGS AND TRADING: Tribal hikes dividend, profit more than doubles | 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 | 129.5 | - | - |
| Change | - | -53.05% | 17.82% | -15.56% | 45.42% | -10.13% | - | - |
| Enterprise Value (EV) 1 | 208.5 | 98.14 | 124.5 | 102.2 | 132.7 | 116.2 | 112.6 | 103.6 |
| Change | - | -52.93% | 26.9% | -17.91% | 29.77% | -12.43% | -3.09% | -7.99% |
| P/E | 31.6x | -235x | 23.1x | 18.6x | 16.4x | 15.5x | 16.8x | 15.5x |
| PBR | 4.7x | 2.25x | 2.47x | 1.93x | 2.41x | 2.02x | 1.96x | 1.79x |
| PEG | - | 2x | -0x | 4.46x | 0.3x | -3.18x | -2.18x | 1.86x |
| Capitalization / Revenue | 2.61x | 1.19x | 1.37x | 1.1x | 1.56x | 1.38x | 1.38x | 1.36x |
| EV / Revenue | 2.57x | 1.17x | 1.45x | 1.14x | 1.43x | 1.24x | 1.2x | 1.09x |
| EV / EBITDA | 12.6x | 13.3x | 8.65x | 6.12x | 7.58x | 7.04x | 6.95x | 6.09x |
| EV / EBIT | 14.9x | 22.1x | 11.8x | 8.2x | 9.6x | 8.56x | 7.82x | 6.81x |
| EV / FCF | 13.9x | 18.2x | 15.7x | 8.22x | 6.63x | 13.8x | 12x | 9.25x |
| FCF Yield | 7.18% | 5.49% | 6.36% | 12.2% | 15.1% | 7.23% | 8.35% | 10.8% |
| 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% | 2.15% | 2.15% | 2.15% |
| 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 | 0.6040 | 0.6040 | 0.6040 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.26x | 1.31x | 7.43x | 2.05% | 185M | |
| 31.87x | 5.11x | 17.44x | -.--% | 1.83B | |
| 36.5x | - | - | - | 1.21B | |
| 8.27x | 0.92x | 2.49x | 8.54% | 1.13B | |
| 16.64x | - | - | 5.34% | 982M | |
| 31.59x | - | - | - | 788M | |
| Average | 23.52x | 2.45x | 9.12x | 3.98% | 1.02B | |
| Weighted average by Cap. | 25.49x | 3.39x | 11.49x | 3.7% |
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
