|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.80 GBX | +1.90% |
|
-4.89% | -13.01% |
| 07-25 | EARNINGS AND TRADING: Irish Continental agrees acquisition | AN |
| 07-24 | Team Internet Group plc - Shareholder/Analyst Call |
Company Valuation: Team Internet Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 345.7 | 413.9 | 321.5 | 232 | 118.5 | 103.3 | - | - |
| Change | - | 19.74% | -22.33% | -27.82% | -48.93% | -12.85% | - | - |
| Enterprise Value (EV) 1 | 401.6 | 461 | 379.7 | 306.6 | 183.8 | 172.1 | 162 | 129.6 |
| Change | - | 14.79% | -17.62% | -19.25% | -40.07% | -6.35% | -5.83% | -20.04% |
| P/E | -120x | -240x | 18.4x | -17.4x | -2.57x | -516x | 67x | 28.9x |
| PBR | 3.66x | 2.98x | 2.66x | 3.22x | 3.67x | 2.71x | 1.96x | 1.5x |
| PEG | - | 5.4x | -0x | 0x | -0x | 5.2x | -0x | 0x |
| Capitalization / Revenue | 1.13x | 0.68x | 0.49x | 0.37x | 0.33x | 0.33x | 0.31x | 0.27x |
| EV / Revenue | 1.31x | 0.76x | 0.58x | 0.49x | 0.51x | 0.55x | 0.49x | 0.33x |
| EV / EBITDA | 11.6x | 6.44x | 5.02x | 4.31x | 5.78x | 4.98x | 4.4x | 3.45x |
| EV / EBIT | 12.6x | 6.67x | 5.19x | 4.46x | 6.18x | 5.37x | 4.7x | 3.59x |
| EV / FCF | 15.4x | 7.28x | 7.41x | 5.91x | 8.97x | 28.7x | 9.4x | 6.4x |
| FCF Yield | 6.48% | 13.7% | 13.5% | 16.9% | 11.1% | 3.48% | 10.6% | 15.6% |
| Dividend per Share 2 | - | 0.00832 | 0.02 | 0.01 | - | - | - | - |
| Rate of return | - | 0.53% | 1.6% | 1.06% | - | - | - | - |
| EPS 2 | -0.0116 | -0.00649 | 0.0678 | -0.054 | -0.1915 | -0.00083 | 0.00639 | 0.0148 |
| Distribution rate | - | -128% | 29.5% | -18.5% | - | - | - | - |
| Net sales 1 | 306.1 | 605.6 | 657.1 | 621.4 | 359 | 311.5 | 328.4 | 388.5 |
| EBITDA 1 | 34.49 | 71.54 | 75.69 | 71.13 | 31.81 | 34.57 | 36.82 | 37.58 |
| EBIT 1 | 31.87 | 69.06 | 73.1 | 68.81 | 29.73 | 32.04 | 34.46 | 36.07 |
| Net income 1 | -2.641 | -1.728 | 19.08 | -13.7 | -46.56 | 0.974 | 2.475 | 3.758 |
| Net Debt 1 | 55.91 | 47.07 | 58.25 | 74.61 | 65.26 | 68.81 | 58.78 | 26.3 |
| Reference price 2 | 1.4000 | 1.5600 | 1.2500 | 0.9410 | 0.4920 | 0.4280 | 0.4280 | 0.4280 |
| Nbr of stocks (in thousands) | 246,904 | 265,319 | 257,188 | 246,582 | 240,846 | 241,287 | - | - |
| Announcement Date | 28/2/22 | 27/2/23 | 18/3/24 | 31/3/25 | 15/6/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -512.2x | 0.55x | 4.91x | -.--% | 135M | |
| 19.57x | 5.79x | 17.41x | -.--% | 292B | |
| 21.72x | 2.32x | 11.99x | -.--% | 134B | |
| 3.84x | 78.55x | 2.84x | 0.14% | 100B | |
| 33.15x | 4.03x | 26.58x | -.--% | 99.24B | |
| 10.3x | 7.56x | 86.64x | 0.67% | 88.43B | |
| 27.75x | 5.21x | 14.71x | -.--% | 83.74B | |
| 67.96x | 3.96x | 19.32x | -.--% | 75.34B | |
| 7.95x | 2.63x | 41.34x | 0.78% | 35.46B | |
| 697.58x | 4.51x | 213x | -.--% | 26.72B | |
| Average | 37.76x | 11.51x | 43.87x | 0.16% | 93.52B | |
| Weighted average by Cap. | 42.25x | 12.70x | 29.00x | 0.11% |
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
- TIG Stock
- Valuation Team Internet Group plc
Select your edition
All financial news and data tailored to specific country editions
