Valuation Restore plc

Stocks

Market Closed - London S.E. Other stock markets 19:35:08 10/07/2026 +04			5-day change	1st Jan Change
271.00 ^GBX	+0.37%		-0.37%	+2.46%

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	368.5	-	-
Change	-	-32.53%	-33.33%	9.55%	9.75%	1.74%	-	-
Enterprise Value (EV) ¹	887.5	664.8	502.5	559	618.9	620.4	597.1	565.5
Change	-	-25.09%	-24.41%	11.23%	10.71%	0.25%	-3.75%	-5.3%
P/E	58.3x	27x	-9.78x	26.8x	-56.3x	16.2x	13.4x	12.1x
PBR	2.53x	1.65x	1.3x	1.4x	1.63x	1.59x	1.44x	1.31x
PEG	-	0.6x	0x	-0x	0x	-0x	0.6x	1.1x
Capitalization / Revenue	2.86x	1.62x	1.09x	1.2x	1.19x	1.08x	1.04x	1.01x
EV / Revenue	3.79x	2.38x	1.81x	2.03x	2.03x	1.82x	1.69x	1.55x
EV / EBITDA	12x	8.16x	6.52x	6.78x	6.98x	6.41x	5.93x	5.43x
EV / EBIT	19.2x	12.8x	11.3x	11.5x	11.2x	9.8x	8.9x	8.08x
EV / FCF	22.8x	18.1x	13.4x	12.9x	15.5x	21x	16.4x	14.6x
FCF Yield	4.38%	5.54%	7.46%	7.75%	6.46%	4.76%	6.09%	6.87%
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%	2.92%	3.25%	3.48%
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	2.710	2.710	2.710
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RESTORE PLC	16.2x	1.82x	6.41x	2.92%	494M
CINTAS CORPORATION	36.74x	6.6x	23.81x	0.97%	71.87B
RB GLOBAL, INC.	38.17x	4.48x	14.67x	1.2%	20.14B
JACOBS SOLUTIONS INC.	29.05x	1.2x	12.12x	1.13%	14.86B
BUREAU VERITAS SA	19.05x	2.05x	10.14x	3.67%	13.81B
INTERTEK GROUP PLC	25.11x	2.82x	12.12x	2.98%	11.97B
ALS LIMITED	25.75x	3.54x	13.64x	2.27%	7.96B
ISS A/S	14.77x	0.65x	9.26x	1.42%	6.73B
DKSH HOLDING AG	18.19x	0.4x	9.02x	3.99%	5.3B
Average	24.78x	2.62x	12.35x	2.28%	17.01B
Weighted average by Cap.	31.43x	4.44x	17.59x	1.62%