Subscribe

Dillistone Group Plc (DSG.L)

GBp10.25 +0.05 (+0.49%)
GB LSE Technology Software - Application
Address Chineham Business Park RG24 8WD
Basingstoke, GB
CEO Jason Stuart Starr
IPO 2006-06-15
ISIN GB00B13QQB40

Explore sections of this company profile

Description

Dillistone Group Plc, established in 1983 and based in Basingstoke, United Kingdom, furnishes a comprehensive array of technology solutions and services to clients across the globe, including the UK, Europe, the Americas, and Australia. The company specializes in providing innovative software platforms designed for the talent acquisition sector. Its key offerings include FileFinder, a dedicated solution for executive search consultants and in-house corporate recruitment teams; GatedTalent, a specialized platform that connects high-calibre executives with retained search firms; ISV.online, which delivers online skills assessment tools for recruiters, consultancies, and employers; and Talentis Global, an advanced platform for executive search, recruitment, and candidate sourcing. Additionally, Dillistone offers its Voyager suite, comprising Voyager Infinity, engineered to streamline recruitment workflows for permanent, contract, and temporary positions, and Voyager Mid-Office, an automated system for managing placements, processing timesheets, raising invoices, handling staff payments, and updating accounting records. These solutions primarily serve recruitment and staffing agencies, executive search businesses, and corporate talent acquisition departments.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp10.25 +0.05 (+0.49%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
63.9K
Beta
0.68
Float Shares
8.87M
Free Float %
43.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-4.17% -6.12% -8.00% +12.20% +21.05% +35.29% +31.43% -42.50% -52.08% -86.55% -74.16%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
10.25
DCF (Unlevered) 26.11 +154.7%
DCF (Levered) 18.71 +82.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.80
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Software - Application: +13.0%
    -14.3% Q4'25: -26.7% (vs Q4'23)
  • EPS growth Software - Application: +28.6%
    -830.0% Q4'25: -4,433.3% (vs Q4'23)
  • FCF margin FCF growth · Software - Application: +45.3%
    +22.6% Q4'25: +23.2% (vs Q4'23)
  • EBIT margin Software - Application: +9.4%
    +0.9% Q4'25: -0.6% (vs Q4'23)
  • ROIC Software - Application: +7.5%
    +0.9% Q4'25: -1.1% (vs Q4'23)
  • Share dilution Software - Application: +0.0%
    +2.1% Q4'25: +3.9% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    1.23× Q4'25: 0.64× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.70) × ERP
WACC = 65% × Ke + 35% × Kd (11.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 26.11 Current price: 10.25
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
4.61M
est: 4.57M (+0.9%)
3.66M
est: 4.06M (-10.0%)
4.25M
est: 4.06M (+4.7%)
5.45M
est: 5.28M (+3.2%)
7.05M
est: 7.51M (-6.1%)
8.10M
est: 8.12M (-0.2%)
8.63M
est: 8.93M (-3.4%)
9.44M
est: 9.30M (+1.5%)
9.96M
est: 9.80M (+1.7%)
9.73M
est: 9.90M (-1.7%)
8.69M
est: 9.30M (-6.5%)
8.03M
est: 8.10M (-0.9%)
6.33M
est: 7.60M (-16.7%)
5.60M
est: 5.50M (+1.8%)
5.70M
est: 5.80M (-1.7%)
5.60M
est: 5.60M (-0.1%)
4.90M
est: 4.95M (-0.9%)
4.20M
est: 4.30M (-2.3%)
4.52M
4.52M – 4.52M
+5.0% YoY
EBITDA
1.49M
est: 902.3K (+65.4%)
1.20M
est: 1.43M (-16.4%)
1.37M
est: 786.2K (+73.6%)
1.52M
est: 1.02M (+48.4%)
2.07M
est: 2.25M (-8.1%)
1.89M
est: 2.25M (-16.1%)
1.92M
est: 1.73M (+10.7%)
1.55M
est: 1.84M (-15.7%)
2.47M
est: 1.94M (+27.5%)
1.57M
est: 1.96M (-19.7%)
1.30M
est: 1.84M (-29.2%)
704.0K
est: 1.60M (-56.0%)
761.0K
est: 1.50M (-49.3%)
1.16M
est: 443.1K (+162.5%)
949.0K
est: 1.15M (-17.2%)
1.28M
est: 1.11M (+15.8%)
1.30M
est: 1.12M (+15.5%)
1.12M
est: 974.7K (+14.5%)
1.02M
1.02M – 1.02M
+5.0% YoY
EBIT
1.36M
est: -153.5K (+985.2%)
1.04M
est: 1.22M (-14.9%)
1.18M
est: -133.8K (+978.4%)
1.21M
est: -173.9K (+794.6%)
1.53M
est: 1.72M (-11.4%)
1.62M
est: 1.63M (-0.7%)
1.53M
est: -294.3K (+621.2%)
1.05M
est: -312.6K (+434.3%)
415.0K
est: -329.4K (+226.0%)
-363.0K
est: -332.8K (-9.1%)
-413.0K
est: -312.6K (-32.1%)
-1.09M
est: -272.3K (-300.4%)
-786.0K
est: -255.4K (-207.7%)
-172.0K
est: -925.2K (+81.4%)
-319.0K
est: -194.9K (-63.6%)
51.0K
est: -188.2K (+127.1%)
165.0K
est: -34.3K (+581.1%)
39.0K
est: -29.8K (+230.9%)
-31.3K
-31.3K – -31.3K
-5.0% YoY
Net Income
998.0K
est: 1.21M (-17.2%)
837.0K
est: 888.9K (-5.8%)
872.0K
est: 1.02M (-14.6%)
926.0K
est: 1.08M (-13.9%)
1.24M
est: 1.32M (-6.7%)
1.23M
est: 1.34M (-8.2%)
1.15M
est: 1.62M (-29.5%)
1.21M
est: 1.16M (+4.5%)
526.0K
est: 1.26M (-58.2%)
57.0K
est: 259.9K (-78.1%)
-260.0K
est: 20.0K (-1,400.5%)
-842.0K
est: -239.9K (-251.0%)
-663.0K
est: 80.0K (-929.1%)
4.0K
est: -714.7K (+100.6%)
-183.0K
est: 239.9K (-176.3%)
3.0K
est: 60.0K (-95.0%)
40.0K
est: 102.1K (-60.8%)
-298.0K
est: 20.4K (-1,559.5%)
81.7K
81.7K – 81.7K
+300.0% YoY
SGA
2.78M
est: 3.84M (-27.5%)
2.22M
est: 2.69M (-17.7%)
2.57M
est: 3.35M (-23.3%)
3.63M
est: 4.35M (-16.6%)
4.68M
est: 5.17M (-9.5%)
5.35M
est: 4.94M (+8.3%)
5.70M
est: 7.36M (-22.6%)
6.70M
est: 7.82M (-14.3%)
7.02M
est: 8.24M (-14.8%)
8.03M
est: 7.40M (+8.5%)
7.58M
est: 7.53M (+0.6%)
5.90M
est: 6.60M (-10.7%)
5.91M
est: 6.39M (-7.5%)
5.05M
est: 4.63M (+9.3%)
5.04M
est: 4.88M (+3.3%)
4.77M
est: 4.71M (+1.4%)
3.09M
est: 3.86M (-19.9%)
2.65M
est: 3.35M (-21.2%)
3.52M
3.52M – 3.52M
+5.0% YoY
EPS
0.06
est: 0.06 (-3.3%)
0.05
est: 0.04 (+11.3%)
0.05
est: 0.05 (-2.4%)
0.05
est: 0.05 (-2.5%)
0.07
est: 0.07 (+1.4%)
0.07
est: 0.08 (-16.8%)
0.06
est: 0.08 (-27.8%)
0.06
est: 0.06 (+6.9%)
0.03
est: 0.06 (-57.6%)
0.00
est: 0.01 (-77.7%)
-0.01
est: 0.00 (-1,420.0%)
-0.04
est: -0.01 (-256.7%)
-0.03
est: 0.00 (-942.5%)
0.00
est: -0.02 (+101.3%)
-0.01
est: 0.01 (-177.5%)
0.00
est: 0.00 (-93.3%)
0.00
est: 0.01 (-60.0%)
-0.01
est: 0.00 (-1,560.0%)
0.00
0.00 – 0.00
+300.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-05-07 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-05-06 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-05-05 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-05-01 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-04-30 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-04-29 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-04-28 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-04-27 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-04-24 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-04-23 B- 3/5 3/5 2/5 3/5 1/5 1/5 5/5
2026-04-22 B- 3/5 3/5 2/5 3/5 1/5 1/5 5/5
2026-04-21 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-04-20 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-04-17 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-04-16 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.71M
OE per share TTM
0.08
Owner's Yield
68.39%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
7.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
557.00
Shares Outstanding
20.25M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jason Stuart Starr Chief Executive Officer & Executive Director 145.0K male
Paul Brian Mather Chief Operating Officer & Director 118.0K male
Ian John Mackin Finance Director, Financial Controller, Secretary & Director 117.0K male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits