YOUGOV PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 890 GBX | -1.11% |
|
-1.11% | -24.58% |
| Apr. 21 | In chance for Trump, youth at rally see him as answer to economic woes | RE |
| Mar. 26 | Polling firm YouGov says demand from tech clients has improved | RE |
Valuation
| Fiscal Period: Juli | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 597.9 | 861.8 | 1,404 | 1,212 | 1,116 | 1,031 | - | - |
| Enterprise Value (EV) 1 | 560 | 826.5 | 1,368 | 1,175 | 1,009 | 1,175 | 1,124 | 1,051 |
| P/E ratio | 43.1 x | 94.1 x | 123 x | 71.1 x | 31.5 x | 35.6 x | 19.7 x | 16.4 x |
| Yield | 0.7% | 0.63% | 0.47% | 0.64% | 0.9% | 1.09% | 1.27% | 1.47% |
| Capitalization / Revenue | 4.38 x | 5.65 x | 8.31 x | 5.48 x | 4.32 x | 3.02 x | 2.44 x | 2.27 x |
| EV / Revenue | 4.1 x | 5.42 x | 8.1 x | 5.31 x | 3.9 x | 3.44 x | 2.66 x | 2.32 x |
| EV / EBITDA | 19.6 x | 22.3 x | 29.8 x | 19.1 x | 13.7 x | 12.2 x | 9.25 x | 7.95 x |
| EV / FCF | 30.1 x | 49.8 x | 54.3 x | 30.8 x | 24.1 x | 24.7 x | 17.5 x | 13.5 x |
| FCF Yield | 3.32% | 2.01% | 1.84% | 3.24% | 4.14% | 4.05% | 5.73% | 7.4% |
| Price to Book | 5.52 x | 7.75 x | 12.3 x | 9.6 x | 5.54 x | 3.88 x | 3.23 x | 3.54 x |
| Nbr of stocks (in thousands) | 105,083 | 107,725 | 110,746 | 110,702 | 115,028 | 115,840 | - | - |
| Reference price 2 | 5.690 | 8.000 | 12.68 | 10.95 | 9.700 | 8.900 | 8.900 | 8.900 |
| Announcement Date | 10/8/19 | 10/6/20 | 10/19/21 | 10/11/22 | 10/10/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Julio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 136.5 | 152.4 | 169 | 221.1 | 258.3 | 341.6 | 422.7 | 453.8 |
| EBITDA 1 | 28.6 | 37.1 | 45.9 | 61.6 | 73.6 | 96.48 | 121.6 | 132.3 |
| EBIT 1 | 18.29 | 21.83 | 25.5 | 36.3 | 48.3 | 68.59 | 90.51 | 98.91 |
| Operating Margin | 13.4% | 14.32% | 15.09% | 16.42% | 18.7% | 20.08% | 21.41% | 21.8% |
| Earnings before Tax (EBT) 1 | 19.46 | 15.21 | 18.9 | 25.3 | 44.7 | 38.65 | 73.05 | 89.65 |
| Net income 1 | 14.97 | 9.558 | 11.5 | 17.1 | 34.5 | 36.6 | 57.7 | 68.43 |
| Net margin | 10.97% | 6.27% | 6.8% | 7.73% | 13.36% | 10.71% | 13.65% | 15.08% |
| EPS 2 | 0.1320 | 0.0850 | 0.1030 | 0.1540 | 0.3080 | 0.2497 | 0.4511 | 0.5421 |
| Free Cash Flow 1 | 18.58 | 16.58 | 25.2 | 38.1 | 41.8 | 47.6 | 64.4 | 77.73 |
| FCF margin | 13.62% | 10.88% | 14.91% | 17.23% | 16.18% | 13.93% | 15.24% | 17.13% |
| FCF Conversion (EBITDA) | 64.98% | 44.7% | 54.9% | 61.85% | 56.79% | 49.34% | 52.97% | 58.76% |
| FCF Conversion (Net income) | 124.15% | 173.52% | 219.13% | 222.81% | 121.16% | 130.06% | 111.62% | 113.59% |
| Dividend per Share 2 | 0.0400 | 0.0500 | 0.0600 | 0.0700 | 0.0875 | 0.0970 | 0.1130 | 0.1312 |
| Announcement Date | 10/8/19 | 10/6/20 | 10/19/21 | 10/11/22 | 10/10/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Juli | 2021 S1 | 2024 S1 |
|---|---|---|
| Net sales 1 | 79 | 143.1 |
| EBITDA | - | - |
| EBIT 1 | 10.5 | 27.9 |
| Operating Margin | 13.29% | 19.5% |
| Earnings before Tax (EBT) | - | - |
| Net income | - | - |
| Net margin | - | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | 3/23/21 | 3/26/24 |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: Juli | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 144 | 93.3 | 20.1 |
| Net Cash position 1 | 37.9 | 35.3 | 35.5 | 37.4 | 107 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 1.49 x | 0.7673 x | 0.1519 x |
| Free Cash Flow 1 | 18.6 | 16.6 | 25.2 | 38.1 | 41.8 | 47.6 | 64.4 | 77.7 |
| ROE (net income / shareholders' equity) | - | - | - | - | 27.6% | 23.2% | 24.2% | 23.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 1.030 | 1.030 | 1.030 | 1.140 | 1.750 | 2.290 | 2.760 | 2.510 |
| Cash Flow per Share 2 | 0.2700 | 0.3100 | 0.4300 | 0.5500 | 0.6200 | 0.5700 | 0.7700 | 0.8700 |
| Capex 1 | 12.2 | 18.6 | 23.8 | 17.5 | 17.4 | 20.8 | 23.5 | 24.6 |
| Capex / Sales | 8.91% | 12.23% | 14.08% | 7.91% | 6.74% | 6.08% | 5.57% | 5.43% |
| Announcement Date | 10/8/19 | 10/6/20 | 10/19/21 | 10/11/22 | 10/10/23 | - | - | - |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
8.9
GBP
Average target price
13.35
GBP
Spread / Average Target
+50.00%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.58% | 1.28B | |
| -29.99% | 365M | |
| -10.89% | 351M | |
| -7.51% | 177M | |
| +59.32% | 74.23M |
- Stock Market
- Equities
- YOU Stock
- Financials YouGov plc
