Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 4.4x - 4.8x | 4.6x |
| Historical Pb Multiple | -2.1x - 16.4x | 6.5x |
| Fair Value | £0.87 - £0.96 | £0.91 |
| Upside | -33.2% - -26.1% | -29.6% |
| Benchmarks | - | Full Ticker |
| Robert Walters plc | - | LSE:RWA |
| Wilmington plc | - | LSE:WIL |
| GlobalData Plc | - | AIM:DATA |
| Knights Group Holdings plc | - | AIM:KGH |
| Science Group plc | - | AIM:SAG |
| Christie Group plc | - | AIM:CTG |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| RWA | WIL | DATA | KGH | SAG | CTG | |||
| LSE:RWA | LSE:WIL | AIM:DATA | AIM:KGH | AIM:SAG | AIM:CTG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 9.1% | 50.8% | 19.7% | NM- | -22.2% | ||
| 3Y CAGR | NM- | NM- | 5.9% | 42.5% | 7.9% | -31.6% | ||
| Latest Twelve Months | -144.8% | -9.2% | -3.9% | 19.2% | 117.6% | 147.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.0% | 17.5% | 11.7% | 3.2% | 8.3% | -0.2% | ||
| Prior Fiscal Year | 1.3% | 18.5% | 11.3% | 5.6% | 4.9% | -4.6% | ||
| Latest Fiscal Year | -0.7% | 17.5% | 10.4% | 6.6% | 10.9% | 1.9% | ||
| Latest Twelve Months | -0.7% | 13.8% | 10.4% | 7.4% | 10.9% | 1.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.9% | 20.3% | 25.5% | 4.8% | 12.1% | 87.1% | ||
| Prior Fiscal Year | 7.7% | 23.3% | 58.1% | 8.9% | 7.1% | -41.0% | ||
| Latest Twelve Months | -4.0% | 14.3% | 12.8% | 11.4% | 14.8% | 27.2% | ||
| Next Fiscal Year | -3.4% | 16.6% | 19.3% | 18.4% | 18.7% | 23.6% | ||
| Two Fiscal Years Forward | 4.4% | 16.8% | 24.0% | 19.0% | 17.6% | 29.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 3.2x | 4.8x | 0.8x | 1.9x | 0.6x | ||
| Price / LTM EPS | -23.4x | 22.8x | 46.5x | 11.3x | 17.2x | 29.2x | ||
| Price / Book | 1.0x | 2.8x | 3.4x | 1.2x | 2.5x | 6.5x | ||
| Price / Fwd Book | 1.2x | 2.5x | 3.8x | 1.1x | 2.3x | 5.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 2.5x | 3.4x | |||||
| Historical P/B Ratio | -2.1x | 6.5x | 16.4x | |||||
| Selected P/B Multiple | 4.4x | 4.6x | 4.8x | |||||
| (x) Book Value | 5 | 5 | 5 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RWA | WIL | DATA | KGH | SAG | CTG | |
| Value of Common Equity | 140 | 318 | 1,378 | 129 | 207 | 33 | |
| (/) Shares Outstanding | 65.8 | 89.1 | 761.1 | 85.9 | 44.5 | 25.6 | |
| Implied Stock Price | 2.13 | 3.57 | 1.81 | 1.50 | 4.65 | 1.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.13 | 3.57 | 1.81 | 1.50 | 4.65 | 1.30 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |