Subscribe

ME Group International plc (MEGP.L)

GBp112.80 +2.20 (+1.99%)
GB LSE Industrials Business Equipment & Supplies
Address Unit 3B KT19 9AP
Epsom, GB
CEO Serge Paul Crasnianski
IPO 1988-07-01
ISIN GB0008481250

Explore sections of this company profile

Also trades on London Stock Exchange · MEGP.L (GBp) London Stock Exchange · PHTM.L (GBp)
Description

Established in 1962 and based in Epsom, United Kingdom, ME Group International plc specializes in the operation, sale, and upkeep of various instant-service machines. The company, formerly known as Photo-Me International plc until its rebranding in August 2022, serves customers across the United Kingdom, Continental Europe, Ireland, and Asia. Its equipment range includes automatic, coin-operated photobooths, used for both official identification and leisure, alongside a broad selection of vending units. This diverse vending portfolio encompasses digital photo kiosks, self-service laundry facilities, business service apparatus, amusement machines, and children's rides. As of October 31, 2021, the group's network comprised 27,867 photobooths and 43,817 vending machines.

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
GBp112.80 +2.20 (+1.99%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.48
Float Shares
228.86M
Free Float %
60.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -0.54% +0.68% +7.61% -9.82% -2.65% -31.47% +5.76% +98.65% -8.27% +1,431.25%
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
112.80
DCF (Unlevered) 397.87 +252.7%
DCF (Levered) 302.99 +168.6%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
7.05
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Business Equipment & Supplies: +4.2%
    +2.4% Q2'26: +2.6% (vs Q2'24)
  • EPS growth Business Equipment & Supplies: +9.0%
    +7.1% Q2'26: +8.5% (vs Q2'24)
  • FCF margin FCF growth · Business Equipment & Supplies: +11.3%
    +15.1% Q2'26: 0.0% (vs Q2'24)
  • EBIT margin Business Equipment & Supplies: +8.5%
    +24.7% Q2'26: +21.7% (vs Q2'24)
  • ROIC Business Equipment & Supplies: +6.9%
    +28.2% Q2'26: +49.8% (vs Q2'24)
  • Share dilution Business Equipment & Supplies: +0.1%
    +0.1% Q2'26: -0.1% (vs Q2'24)
  • Debt / EBITDA Net debt/EBITDA · Business Equipment & Supplies: -1.46×
    0.36× Q2'26: 0.24× (vs Q2'24)
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 (0.48) × ERP
WACC = 93% × Ke + 7% × Kd (5.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 397.87 Current price: 112.80
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 Oct 2014
actual
Oct 2015
actual
Oct 2016
actual
Oct 2017
actual
Oct 2018
actual
Oct 2019
actual
Oct 2020
actual
Oct 2020
actual
Oct 2021
actual
Oct 2022
actual
Oct 2023
actual
Oct 2024
actual
Oct 2025
actual
Oct 2026
2 Rev. Ana.
1 EPS Ana.
Oct 2027
2 Rev. Ana.
1 EPS Ana.
Oct 2028
2 Rev. Ana.
1 EPS Ana.
Revenue
186.60M
est: 188.10M (-0.8%)
177.20M
est: 192.00M (-7.7%)
183.99M
est: 222.42M (-17.3%)
214.65M
est: 229.03M (-6.3%)
229.81M
est: 227.62M (+1.0%)
228.12M
est: 241.13M (-5.4%)
215.39M
est: 255.48M (-15.7%)
186.38M
est: 255.48M (-27.0%)
214.40M
est: 213.75M (+0.3%)
259.78M
est: 259.80M (0.0%)
297.66M
est: 304.20M (-2.1%)
307.89M
est: 311.50M (-1.2%)
315.39M
est: 315.40M (0.0%)
326.10M
325.39M – 326.81M
+3.4% YoY
348.55M
346.18M – 350.92M
+6.9% YoY
372.90M
372.89M – 372.91M
+7.0% YoY
EBITDA
47.56M
est: 58.22M (-18.3%)
53.41M
est: 59.43M (-10.1%)
55.52M
est: 68.84M (-19.4%)
70.52M
est: 70.89M (-0.5%)
69.16M
est: 70.45M (-1.8%)
67.75M
est: 74.63M (-9.2%)
40.26M
est: 79.07M (-49.1%)
28.10M
est: 79.07M (-64.5%)
63.18M
est: 66.16M (-4.5%)
94.35M
est: 80.41M (+17.3%)
107.94M
est: 140.47M (-23.2%)
115.87M
est: 143.85M (-19.5%)
120.05M
est: 145.65M (-17.6%)
150.59M
150.26M – 150.92M
+3.4% YoY
160.96M
159.86M – 162.05M
+6.9% YoY
172.20M
172.20M – 172.20M
+7.0% YoY
EBIT
30.49M
est: 26.42M (+15.4%)
38.21M
est: 26.97M (+41.7%)
39.57M
est: 31.24M (+26.7%)
48.30M
est: 32.17M (+50.1%)
45.91M
est: 31.97M (+43.6%)
42.69M
est: 33.87M (+26.0%)
5.79M
est: 35.88M (-83.9%)
-25.92M
est: 35.88M (-172.2%)
31.50M
est: 30.02M (+4.9%)
55.51M
est: 36.49M (+52.1%)
69.49M
est: 106.08M (-34.5%)
76.03M
est: 108.63M (-30.0%)
77.75M
est: 109.99M (-29.3%)
113.72M
113.48M – 113.97M
+3.4% YoY
121.55M
120.73M – 122.38M
+6.9% YoY
130.04M
130.04M – 130.05M
+7.0% YoY
Net Income
21.42M
est: 23.29M (-8.0%)
27.90M
est: 27.59M (+1.1%)
29.07M
est: 32.89M (-11.6%)
34.99M
est: 33.03M (+5.9%)
40.13M
est: 32.67M (+22.8%)
31.23M
est: 31.96M (-2.3%)
1.13M
est: 33.19M (-96.6%)
-24.80M
est: 33.19M (-174.7%)
21.71M
est: 21.68M (+0.2%)
38.79M
est: 42.75M (-9.3%)
50.67M
est: 52.90M (-4.2%)
54.09M
est: 54.15M (-0.1%)
56.57M
est: 56.57M (+0.0%)
59.41M
58.85M – 59.96M
+5.0% YoY
65.51M
65.19M – 65.83M
+10.3% YoY
71.92M
71.49M – 72.34M
+9.8% YoY
SGA
18.51M
est: 23.06M (-19.7%)
10.32M
est: 23.54M (-56.2%)
13.93M
est: 27.27M (-48.9%)
13.82M
est: 28.08M (-50.8%)
17.52M
est: 27.91M (-37.2%)
22.39M
est: 29.56M (-24.3%)
43.23M
est: 31.32M (+38.0%)
43.10M
est: 31.32M (+37.6%)
22.29M
est: 26.21M (-14.9%)
35.35M
est: 31.85M (+11.0%)
31.41M
est: 29.90M (+5.1%)
11.14M
est: 30.61M (-63.6%)
34.57M
est: 31.00M (+11.5%)
32.05M
31.98M – 32.12M
+3.4% YoY
34.25M
34.02M – 34.49M
+6.9% YoY
36.65M
36.65M – 36.65M
+7.0% YoY
EPS
0.06
est: 0.06 (-6.1%)
0.07
est: 0.07 (+2.9%)
0.08
est: 0.09 (-10.4%)
0.09
est: 0.09 (+6.7%)
0.11
est: 0.09 (+27.7%)
0.08
est: 0.08 (-1.9%)
0.00
est: 0.09 (-96.5%)
-0.07
est: 0.09 (-174.9%)
0.06
est: 0.06 (+0.4%)
0.10
est: 0.11 (-8.3%)
0.13
est: 0.14 (-7.3%)
0.14
est: 0.14 (-1.9%)
0.15
est: 0.15 (+0.7%)
0.16
0.16 – 0.16
+5.1% YoY
0.17
0.17 – 0.17
+10.3% YoY
0.19
0.19 – 0.19
+9.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-28 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-27 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-26 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-22 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-21 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-20 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-19 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-18 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-15 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-14 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-08 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-07 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-06 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-05 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-01 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-30 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-29 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-28 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-27 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-22 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-21 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-20 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-17 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
91.13M
OE per share TTM
0.24
Owner's Yield
16.43%
Maintenance CapEx ratio
100.19%
Maint CapEx / Avg PPE
44.3%

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 Held by 23 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard FTSE 250 UCITS ETF (GBP) Distributing VMID.DE 0.12% 3.08M 0.10%
2 Vanguard FTSE 250 UCITS ETF VMIG.MI 0.12% 3.08M 0.10%
3 Xtrackers FTSE 250 UCITS ETF 1D XMCX.L 0.08% 31.4K 0.15%
4 Invesco FTSE 250 UCITS ETF S250.L 0.08% 29.0K 0.12%
5 iShares FTSE 250 UCITS ETF MIDD.L 0.08% 673.2K 0.40%
6 iShares MSCI United Kingdom Small-Cap ETF EWUS 0.07% 28.9K 0.59%
7 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Acc CEM.PA 0.03% 114.1K 0.23%
8 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Dist X026.DE 0.03% 114.1K 0.23%
9 UBS MSCI United Kingdom IMI Socially Responsible UCITS ETF GBP dis UKSR.L 0.02% 255.3K 0.23%
10 iShares MSCI Europe Small-Cap ETF IEUS 0.02% 35.6K 0.41%

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
69.0K
Shares Outstanding
376.25M

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
Serge Crasnianski Group Chief Executive Officer & Deputy Chairman 2M male
Tania Crasnianski Executive Director & Corporate Legal 419.4K female
Vladimir Crasneanscki Deputy CEO, Head of Investor Relations & Executive Director 87.7K male
Christophe Dantcikian Chief Operating Officer male
Delmo Rinaldo Vincenzo Primo Mansi General Counsel & Company Secretary male
Stephane Gibon CFO & CIO 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