Market Cap£75m

Last Close 64.5p

Ebiquity is a world leader in media investment analysis, harnessing data to provide independent, fact-based advice, enabling brand owners to perfect media investment decisions and improve business outcomes.

More Ebiquity content >

Investment summary

Ebiquity’s FY21 results showed revenues up 13% and a much-improved operating profit performance at £4.7m (FY20: loss of £0.3m). The group has now completed on two acquisitions, which grow the US revenue base and increase automation, improving scalability. Media Management (initial consideration: £6.1m) lifts the group’s presence with larger US corporates, while the purchase of Swedish-based MediaPath for £15.5m adds a blue-chip international client roster including AB InBev, Disney and Heineken. Importantly, it also brings a proprietary technology platform that should bring significant benefits to the wider group. Management expects the deals to be earnings enhancing in FY22.

Y/E Dec
Revenue (£m)
PBT (£m)
EPS (fd) (p)
P/E (x)
P/CF (x)
2020A 55.9 1.8 (1.3) (1.9) N/A 147.0
2021A 63.1 6.8 4.1 2.7 23.9 6.7
2022E N/A N/A N/A N/A N/A N/A
2023E N/A N/A N/A N/A N/A N/A
Industry outlook

Google’s withdrawal of support for third-party cookies from FY23 and increased regulatory scrutiny of privacy considerations mean that the digital media ecosystem is both extremely complex and in transition. The need for advertisers to be guided to navigate, whilst optimising and benchmarking their spend, is unlikely to diminish.

Last updated on 17/05/2022
Content on Ebiquity
Ebiquity – FY21 results, acquisitions and placing
TMT | research Flash note | 1 April 2022
Ebiquity – Margin boost from digital media solutions
TMT | research Update | 1 February 2022
Ebiquity – executive interview
TMT | Edison TV | 28 September 2021
View more
Register to receive research on Ebiquity as it is published
Share price graph
Balance sheet
Forecast net debt (£m) N/A
Forecast gearing ratio (%) N/A
Price performance
Actual (6.5) 16.2 14.2
Relative* (4.7) 18.0 10.1
52-week high/low 71.5p/47.0p
*% relative to local index
Key management
Rob Woodward Chairman
Nick Waters CEO
Alan Newman CFO