Valuation Tribal Group plc

Stocks

Market Closed - London S.E. 00:35:14 29/10/2026 HKT			5-day change	1st Jan Change
99.80 ^GBX	+0.20%		-0.20%	+48.40%

10-27	Jenzabar Drops Potential Tribal Group Bid After Shareholders Back Rival Deal	MT
10-27	Jenzabar, Inc. cancelled the acquisition of remaining 73.81% stake in Tribal Group plc.	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	214	-	-
Change	-	-53.05%	17.82%	-15.56%	45.42%	48.49%	-	-
Enterprise Value (EV) ¹	208.5	98.14	124.5	102.2	132.7	204.2	196.8	187.7
Change	-	-52.93%	26.9%	-17.91%	29.77%	53.88%	-3.62%	-4.63%
P/E	31.6x	-235x	23.1x	18.6x	16.4x	25.6x	27.7x	25.6x
PBR	4.7x	2.25x	2.47x	1.93x	2.41x	3.58x	3.26x	2.98x
PEG	-	2x	-0x	4.46x	0.3x	-5.25x	-3.6x	3.07x
Capitalization / Revenue	2.61x	1.19x	1.37x	1.1x	1.56x	2.22x	2.22x	2.16x
EV / Revenue	2.57x	1.17x	1.45x	1.14x	1.43x	2.12x	2.04x	1.9x
EV / EBITDA	12.6x	13.3x	8.65x	6.12x	7.58x	11.8x	11.9x	10.8x
EV / EBIT	14.9x	22.1x	11.8x	8.2x	9.6x	13x	13.2x	11.9x
EV / FCF	13.9x	18.2x	15.7x	8.22x	6.63x	31.9x	20.3x	16.5x
FCF Yield	7.18%	5.49%	6.36%	12.2%	15.1%	3.13%	4.93%	6.08%
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%	1.3%	1.3%	1.3%
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	1.0125	0.4700	0.5540	0.4640	0.6725	0.9980	0.9980	0.9980
Nbr of stocks (in thousands)	209,490	211,884	211,799	213,534	214,252	214,380	-	-
Announcement Date	17/3/22	24/3/23	21/3/24	27/3/25	26/3/26	-	-	-

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.($)
TRIBAL GROUP PLC	25.54x	2.12x	11.78x	1.31%	284M
OFFCN EDUCATION TECHNOLOGY CO., LTD.	31.58x	4.55x	16.93x	-.--%	1.56B
UNIVERSAL TECHNICAL INSTITUTE, INC.	36.71x	-	-	-	1.22B
CHINA EAST EDUCATION HOLDINGS LIMITED	8.86x	1.01x	2.76x	8.18%	1.21B
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	15.57x	-	-	5.71%	926M
LINCOLN EDUCATIONAL SERVICES CORPORATION	27.74x	-	-	-	685M
Average	24.33x	2.56x	10.49x	3.8%	980.75M
Weighted average by Cap.	24.73x	2.93x	10.85x	3.9%