Valuation Restore plc

Stocks

Market Closed - London S.E. Other stock markets 19:35:04 07/07/2026 +04			5-day change	1st Jan Change
267.00 ^GBX	-2.91%		-0.19%	+0.95%

05-12	Restore optimistic on full-year outlook amid "robust" trading	AN
05-12	Restore expects full year adjusted PBT in line with market expectations	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	669.7	451.8	301.2	330	362.2	363	-	-
Change	-	-32.53%	-33.33%	9.55%	9.75%	0.24%	-	-
Enterprise Value (EV) ¹	887.5	664.8	502.5	559	618.9	614.9	591.7	560
Change	-	-25.09%	-24.41%	11.23%	10.71%	-0.63%	-3.79%	-5.35%
P/E	58.3x	27x	-9.78x	26.8x	-56.3x	16x	13.2x	11.9x
PBR	2.53x	1.65x	1.3x	1.4x	1.63x	1.57x	1.42x	1.29x
PEG	-	0.6x	0x	-0x	0x	-0x	0.6x	1.1x
Capitalization / Revenue	2.86x	1.62x	1.09x	1.2x	1.19x	1.07x	1.03x	0.99x
EV / Revenue	3.79x	2.38x	1.81x	2.03x	2.03x	1.81x	1.68x	1.53x
EV / EBITDA	12x	8.16x	6.52x	6.78x	6.98x	6.35x	5.87x	5.38x
EV / EBIT	19.2x	12.8x	11.3x	11.5x	11.2x	9.71x	8.82x	8x
EV / FCF	22.8x	18.1x	13.4x	12.9x	15.5x	20.8x	16.3x	14.4x
FCF Yield	4.38%	5.54%	7.46%	7.75%	6.46%	4.8%	6.15%	6.94%
Dividend per Share ²	0.072	0.074	0.052	0.058	0.069	0.0792	0.0881	0.0943
Rate of return	1.47%	2.24%	2.36%	2.41%	2.61%	2.97%	3.3%	3.53%
EPS ²	0.084	0.122	-0.225	0.09	-0.047	0.1672	0.2025	0.2248
Distribution rate	85.7%	60.7%	-23.1%	64.4%	-147%	47.3%	43.5%	42%
Net sales ¹	234.3	279	277.1	275.3	304.7	339.9	353	365.4
EBITDA ¹	74.2	81.5	77.1	82.4	88.6	96.77	100.7	104.2
EBIT ¹	46.2	51.9	44.3	48.8	55.5	63.31	67.06	69.98
Net income ¹	11.5	16.8	-30.8	12.5	-6.3	22.17	26.07	28.37
Net Debt ¹	217.8	213	201.3	229	256.7	251.9	228.6	197
Reference price ²	4.900	3.300	2.200	2.410	2.645	2.670	2.670	2.670
Nbr of stocks (in thousands)	136,674	136,924	136,924	136,924	136,924	135,968	-	-
Announcement Date	16/03/22	16/03/23	14/03/24	13/03/25	12/03/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RESTORE PLC	16.44x	1.84x	6.47x	2.88%	499M
CINTAS CORPORATION	36.47x	6.52x	23.63x	0.98%	71.31B
RB GLOBAL, INC.	39.37x	4.71x	15.38x	1.14%	21.25B
JACOBS SOLUTIONS INC.	29.77x	1.22x	12.38x	1.1%	15.23B
BUREAU VERITAS SA	19.11x	2.05x	10.13x	3.66%	13.83B
INTERTEK GROUP PLC	25.11x	2.82x	12.12x	2.98%	11.91B
ALS LIMITED	26.63x	3.64x	14.05x	2.19%	8.21B
ISS A/S	15.17x	0.66x	9.45x	1.39%	6.91B
DKSH HOLDING AG	18.05x	0.39x	8.84x	4.07%	5.17B
Average	25.12x	2.65x	12.49x	2.27%	17.15B
Weighted average by Cap.	31.62x	4.43x	17.59x	1.6%