TopFunds

Kainos Group

LSE: KNOS.L

Stock price

1258 GBX

(-36.72%) 5 years

softwareSoftware - Application

Insider Transactions

5Y price score: (50)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -36.72%
DATE RANGE:
GBP PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

686.0

52-week range

1294.0

1,258

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

3.5 %

Dividend Yield TTM

2.3 %

Market cap

1,450

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

35.9

Price / Book TTM

14.9

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

1.4

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

48.5 %

(30.3) %

722.8 %

Free cash flow per share growth

11 %

(8) %

483.5 %

Earnings per share growth

(14.3) %

9.4 %

218.2 %

Dividends

Previous dividend:9.80 per share, Paid, Ex-div date Nov 21, 2025
Next dividend:19.80 per share, Declared, Ex-div date Oct 02, 2026
Financials

all figures in GBP Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.1
0.1
0.1
0.1
0.2
0.3
0.3
0.3
0.4
0.3
0.4
12.3%
0.5
0.6
0.7
0.9
1
1
02FCF per share
0.1
0.1
0.1
0.2
0.1
0.5
0.3
0.5
0.5
0.4
0.4
19.3%
0.6
0.7
0.9
1
1.2
1.2
03Dividends per share
Help
Adjusted for splitsLearn more
-
1.9
6.4
7.4
10
13.1
22.2
22.9
24.3
28.4
28.9
35.3%
-
-
-
-
-
-
04Dividends payout, %
107.1%
69.2%
65%
52.6%
65.4%
40.5%
76.7%
68.3%
62.5%
100.5%
81.5%
(2.7)%
-
-
-
-
-
-
05Revenue
76.6
83.5
96.7
151.3
178.8
234.7
302.6
374.8
382.4
367.2
431.1
18.9%
512.4
609
723.9
860.5
1,023
1,053
06ㅤ% Change
-
9%
15.8%
56.5%
18.2%
31.3%
29%
23.9%
2%
(4)%
17.4%
18.9%
18.9%
18.9%
18.9%
18.9%
18.9%
18.9%
07Net Income
12.4
10.4
11.7
16.9
18.6
39.6
35.8
41.6
48.7
35.6
42.5
13.1%
62.6
74.4
88.5
105.2
125
128.7
08ㅤ% Margin
16.2%
12.5%
12.1%
11.2%
10.4%
16.9%
11.8%
11.1%
12.7%
9.7%
9.9%
12.2% A
12.2%
12.2%
12.2%
12.2%
12.2%
12.2%
09CFO
9.8
16.9
14.2
22.5
24.5
59.9
44.6
63.3
73
58.8
60.8
20.1%
85.1
101.1
120.2
142.9
169.8
174.9
10ㅤ% Of revenue
12.7%
20.3%
14.6%
14.9%
13.7%
25.5%
14.8%
16.9%
19.1%
16%
14.1%
16.6% A
16.6%
16.6%
16.6%
16.6%
16.6%
16.6%
11CAPEX
(1)
(0.8)
(1.1)
(2)
(8.2)
(1.5)
(5.8)
(2.5)
(5.7)
(3.4)
(8)
22.9%
(9.9)
(12.1)
(14.9)
(18.4)
(22.6)
(27.7)
12ㅤ% Change
-
(20.5)%
39%
78.4%
306.1%
(82.1)%
296.4%
(57.1)%
126.6%
(40.5)%
138.7%
22.9% A
22.9%
22.9%
22.9%
22.9%
22.9%
22.9%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
8.7
16.1
13
20.5
16.4
58.5
38.8
60.8
67.4
55.4
52.8
19.7%
75.2
89
105.3
124.5
147.3
147.2
14Total assets
42
50.9
65.3
91.1
113.4
164.5
207.2
233.6
278.8
267.1
273.5
20.6%
329.9
397.8
479.8
578.7
697.9
841.8
15ㅤ% Change
-
21.3%
28.2%
39.5%
24.6%
45%
26%
12.7%
19.4%
(4.2)%
2.4%
20.6%
20.6%
20.6%
20.6%
20.6%
20.6%
20.6%
16Total liabilities
16.1
20.9
29.6
42.9
54.3
76.9
99.5
104.3
122
129.1
173.1
26.8%
208.7
251.7
303.6
366.1
441.6
532.6
17ㅤ% Of assets
38.3%
41.1%
45.3%
47.1%
47.9%
46.7%
48%
44.6%
43.8%
48.3%
63.3%
63.3% A
63.3%
63.3%
63.3%
63.3%
63.3%
63.3%
18Shareholders Equity
25.9
30
35.7
48.2
59.2
87.6
107.7
129.3
156.8
138
100.5
14.5%
121.2
146.1
176.2
212.5
256.3
309.2
19Net Debt
(15)
(23.7)
(29)
(42.5)
(36.7)
(59.3)
(73.2)
(106.9)
(115.7)
(122.7)
(76.7)
17.7%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
117,008
119,973
120,899
121,568
123,069
123,426
125,333
125,644
126,325
126,146
121,091
0.3%
121,507
121,925
122,344
122,764
123,186
123,609
21ㅤ% Change
-
2.5%
0.8%
0.6%
1.2%
0.3%
1.6%
0.3%
0.5%
(0.1)%
(4)%
0.3%
0.3%
0.3%
0.3%
0.3%
0.3%
0.3%
22ROA
29.6%
20.5%
17.9%
18.6%
16.4%
24.1%
17.3%
17.8%
17.5%
13.3%
15.5%
-
19%
18.7%
18.4%
18.2%
17.9%
15.3%
23ROE
47.9%
34.7%
32.7%
35.2%
31.4%
45.2%
33.2%
32.2%
31.1%
25.8%
42.3%
-
51.7%
50.9%
50.2%
49.5%
48.8%
41.6%
24Interest coverage
-
13,255
7,100
-
356.6
625.4
601.6
674.6
181.9
127.7
129.7
-
-
-
-
-
-
-
25Dividend Yield
5.9%
2.7%
1.9%
1.4%
1.5%
0.9%
1.7%
1.7%
2.4%
4.3%
4%
-
-
-
-
-
-
-
26P/E Ratio
17.9
25.6
34.2
39.1
43.9
46.6
45.6
40.6
25.5
23.7
20.9
-
-
-
-
-
-
-
27Stock price range
174-295
124-236
223-386
319-558
430-880
594-1492
1191-2084
954-1740
936-1417
664-1270
592-1190
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
227.5
267.2
398.6
648.4
790.3
1,819
1,625
1,711
1,255
830.2
874.3
14.4%
1,780
1,950
2,138
2,344
2,570
-
29FCF Yield
3.8%
6%
3.3%
3.2%
2.1%
3.2%
2.4%
3.6%
5.4%
6.7%
6%
4.6%
4.2%
4.6%
4.9%
5.3%
5.7%
-
30Average stock price
234.5
179.9
304.4
438.5
655
1,043
1,637.5
1,347.3
1,176.8
967
891.3
14.3%
1,464.9
1,599.5
1,747.2
1,909.1
2,086.6
-
31 CEO
BM
Dr. Brendan Mooney