|
Market Closed -
London S.E.
19:35:12 20/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 873.00 GBX | -0.23% |
|
+4.80% | -35.71% |
| 08-17 | FTSE 100 drifts lower as oil price pushes higher | AN |
| 08-17 | Telecom Plus plc Approves Final Dividend | CI |
Company Valuation: Telecom Plus Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,205 | 1,497 | 1,280 | 1,380 | 1,031 | 680.2 | - | - |
| Change | - | 24.2% | -14.48% | 7.83% | -25.28% | -34.05% | - | - |
| Enterprise Value (EV) 1 | 1,276 | 1,600 | 1,403 | 1,496 | 1,175 | 852.1 | 858.1 | 856.8 |
| Change | - | 25.45% | -12.35% | 6.67% | -21.5% | -27.45% | 0.7% | -0.15% |
| P/E | 34x | 22.2x | 18.3x | 18.3x | 12.9x | 11.8x | 10.1x | 7.79x |
| PBR | 5.85x | - | 5.53x | 5.47x | 3.86x | 2.56x | 2.52x | 2.67x |
| PEG | - | 0.2x | 4.33x | 2.58x | 2.56x | -0.5x | 0.6x | 0.3x |
| Capitalization / Revenue | 1.25x | 0.6x | 0.63x | 0.75x | 0.53x | 0.33x | 0.32x | 0.3x |
| EV / Revenue | 1.32x | 0.65x | 0.69x | 0.81x | 0.61x | 0.41x | 0.4x | 0.38x |
| EV / EBITDA | 17.3x | 14.5x | 10.5x | 10.1x | 7.26x | 7.39x | 6.87x | 6.01x |
| EV / EBIT | 19.6x | 16.6x | 11.4x | 11x | 8.12x | 8.91x | 8.24x | 6.97x |
| EV / FCF | 30.8x | 7.11x | -9.67x | 16.3x | 21.7x | 21x | 16.1x | 14.8x |
| FCF Yield | 3.24% | 14.1% | -10.3% | 6.12% | 4.62% | 4.77% | 6.21% | 6.78% |
| Dividend per Share 2 | 0.57 | 0.8 | 0.83 | 0.94 | 0.5 | 0.328 | 0.3736 | 0.446 |
| Rate of return | 3.73% | 4.23% | 5.1% | 5.4% | 3.87% | 3.76% | 4.28% | 5.11% |
| EPS 2 | 0.45 | 0.852 | 0.888 | 0.951 | 0.999 | 0.7399 | 0.8609 | 1.12 |
| Distribution rate | 127% | 93.9% | 93.5% | 98.8% | 50.1% | 44.3% | 43.4% | 39.8% |
| Net sales 1 | 967.4 | 2,475 | 2,039 | 1,838 | 1,941 | 2,075 | 2,133 | 2,257 |
| EBITDA 1 | 73.62 | 110.4 | 133.3 | 148.1 | 161.8 | 115.3 | 124.8 | 142.6 |
| EBIT 1 | 65.18 | 96.38 | 122.6 | 136.2 | 144.6 | 95.66 | 104.1 | 123 |
| Net income 1 | 35.47 | 68.43 | 71.04 | 76.1 | 80.67 | 57.77 | 64.85 | 81.7 |
| Net Debt 1 | 70.4 | 103.4 | 122.5 | 115.9 | 143.1 | 171.9 | 177.8 | 176.6 |
| Reference price 2 | 15.300 | 18.900 | 16.280 | 17.400 | 12.920 | 8.730 | 8.730 | 8.730 |
| Nbr of stocks (in thousands) | 78,773 | 79,202 | 78,631 | 79,331 | 79,835 | 77,918 | - | - |
| Announcement Date | 21/06/22 | 27/06/23 | 18/06/24 | 24/06/25 | 23/06/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.83x | 0.41x | 7.41x | 3.75% | 928M | |
| 37.07x | 6.33x | 17.08x | 1.65% | 81.42B | |
| 13.17x | 5.57x | 12.02x | 4.2% | 79.83B | |
| 13.31x | 1.49x | 7.76x | 5.54% | 71.9B | |
| 17x | 6.43x | 13.82x | 3.08% | 55.97B | |
| 15.77x | 1.08x | 9x | 3.4% | 52.94B | |
| 19.56x | 2.77x | 9.04x | 2.31% | 47.3B | |
| 61.66x | 19.95x | 33.83x | 0.37% | 37.65B | |
| 17.89x | 4.9x | 12.89x | 3.54% | 37.55B | |
| 16.19x | 4.97x | 9.64x | 4.8% | 36.89B | |
| Average | 22.34x | 5.39x | 13.25x | 3.26% | 50.24B | |
| Weighted average by Cap. | 22.57x | 5.44x | 13.35x | 3.3% |
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
- TEP Stock
- Valuation Telecom Plus Plc
Select your edition
All financial news and data tailored to specific country editions
