|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 281.00 GBX | -0.71% |
|
+3.50% | +6.24% |
| 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 |
Company Valuation: Restore plc
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 | 381.5 | - | - |
| Change | - | -32.53% | -33.33% | 9.55% | 9.75% | 5.33% | - | - |
| Enterprise Value (EV) 1 | 887.5 | 664.8 | 502.5 | 559 | 618.9 | 633.4 | 610.1 | 578.5 |
| Change | - | -25.09% | -24.41% | 11.23% | 10.71% | 2.35% | -3.68% | -5.18% |
| P/E | 58.3x | 27x | -9.78x | 26.8x | -56.3x | 16.8x | 13.9x | 12.5x |
| PBR | 2.53x | 1.65x | 1.3x | 1.4x | 1.63x | 1.65x | 1.5x | 1.36x |
| PEG | - | 0.6x | 0x | -0x | 0x | -0x | 0.7x | 1.1x |
| Capitalization / Revenue | 2.86x | 1.62x | 1.09x | 1.2x | 1.19x | 1.12x | 1.08x | 1.04x |
| EV / Revenue | 3.79x | 2.38x | 1.81x | 2.03x | 2.03x | 1.86x | 1.73x | 1.58x |
| EV / EBITDA | 12x | 8.16x | 6.52x | 6.78x | 6.98x | 6.55x | 6.06x | 5.55x |
| EV / EBIT | 19.2x | 12.8x | 11.3x | 11.5x | 11.2x | 10x | 9.1x | 8.27x |
| EV / FCF | 22.8x | 18.1x | 13.4x | 12.9x | 15.5x | 21.5x | 16.8x | 14.9x |
| FCF Yield | 4.38% | 5.54% | 7.46% | 7.75% | 6.46% | 4.66% | 5.96% | 6.72% |
| 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% | 2.82% | 3.14% | 3.36% |
| 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 | 2.810 | 2.810 | 2.810 |
| Nbr of stocks (in thousands) | 136,674 | 136,924 | 136,924 | 136,924 | 136,924 | 135,758 | - | - |
| Announcement Date | 16/03/22 | 16/03/23 | 14/03/24 | 13/03/25 | 12/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.8x | 1.86x | 6.55x | 2.82% | 509M | |
| 42.12x | 7.53x | 27.19x | 0.85% | 82.39B | |
| 39.4x | 4.61x | 15.03x | 1.16% | 20.79B | |
| 30.95x | 1.28x | 12.89x | 1.05% | 15.89B | |
| 18.91x | 2.03x | 10.07x | 3.7% | 13.63B | |
| 25.15x | 2.83x | 12.14x | 2.98% | 11.92B | |
| 23.36x | 3.25x | 12.51x | 2.5% | 7.26B | |
| 15.17x | 0.66x | 9.48x | 1.38% | 6.91B | |
| 44.78x | 2.02x | 15.78x | 0.46% | 5.32B | |
| 8.81x | 1.01x | 5.34x | 2.4% | 5.3B | |
| Average | 26.54x | 2.71x | 12.70x | 1.93% | 16.99B | |
| Weighted average by Cap. | 34.76x | 4.96x | 19.49x | 1.42% |
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
- Stock Market
- Stocks
- RST Stock
- Valuation Restore plc
Select your edition
All financial news and data tailored to specific country editions
