Company Valuation: REDCENTRI0

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 175.3 211 201.4 197 181.6 92.2 -
Change - 20.32% -4.54% -2.15% -7.83% -49.24% -
Enterprise Value (EV) 1 175.3 246.5 159.4 197 218.4 98.6 93.9
Change - 40.56% -35.33% 23.63% 10.84% -54.86% -4.77%
P/E - -22.7x - - 57.3x 1.63x 21.5x
PBR - 3.7x - - 2.8x 2.17x 1.97x
PEG - - - - - 0x -0.2x
Capitalization / Revenue 1.88x 1.49x 1.23x 1.16x 1.38x 0.7x 0.67x
EV / Revenue 1.88x 1.74x 0.98x 1.16x 1.65x 0.75x 0.68x
EV / EBITDA 7.39x 9.94x 5.63x 5.57x 12.6x 5.36x 4.31x
EV / EBIT 11x 28.5x 16.5x 16.3x 23.7x 9.3x 7.01x
EV / FCF - -117x -48.4x - 11.8x 32.9x 11.7x
FCF Yield - -0.86% -2.07% - 8.48% 3.04% 8.52%
Dividend per Share 2 0.036 0.036 0.036 0.012 - 0.03 0.035
Rate of return 3.18% 2.67% 2.83% 0.97% - 3.33% 3.88%
EPS 2 - -0.0594 - - 0.0199 0.554 0.042
Distribution rate - -60.6% - - - 5.42% 83.3%
Net sales 1 93.33 141.8 163.2 169.9 132 132 138.5
EBITDA 1 23.71 24.8 28.32 35.39 17.37 18.4 21.8
EBIT 1 15.92 8.649 9.669 12.09 9.235 10.6 13.4
Net income 1 - -9.25 - - 3.167 67.4 4.3
Net Debt 1 - 35.5 -42 - 36.79 6.4 1.7
Reference price 2 1.1325 1.3500 1.2725 1.2400 1.1400 0.9020 0.9020
Nbr of stocks (in thousands) 154,822 156,263 158,252 158,904 159,316 102,213 -
Announcement Date 21/07/22 25/04/23 15/08/24 24/09/25 28/09/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.86x3.6x12.56x3.04% 210B
22.46x4.73x11.6x0.74% 193B
-602.19x42.83x175.97x-.--% 124B
-134.17x18.64x102.49x-.--% 120B
14.77x1.61x8.44x3.25% 119B
13.47x2.43x9.22x6.1% 78.1B
19.46x5.19x12.74x2.88% 58.18B
-17.53x7.42x12.62x-.--% 49.43B
22.77x1.89x11.94x1.37% 44.75B
Average -71.01x 9.81x 39.73x 1.93% 110.71B
Weighted average by Cap. -78.25x 10.40x 42.84x 1.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield