Valuation Telecom Plus Plc

Stocks

Market Closed - London S.E. Other stock markets 19:35:06 03/07/2026 +04			5-day change	1st Jan Change
765.00 ^GBX	+1.86%		-0.39%	-43.67%

12:52pm	Shore raises Close Bros, cuts Capricorn Energy	AN
07-02	WINNERS & LOSERS: PPHE Hotel ends sales process; CMC Markets rises	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	997	1,205	1,497	1,280	1,380	599.6	-	-
Change	-	20.89%	24.2%	-14.48%	7.83%	-56.56%	-	-
Enterprise Value (EV) ¹	1,068	1,276	1,600	1,403	1,496	1,175	769	775.4
Change	-	19.4%	25.45%	-12.35%	6.67%	-21.5%	2.82%	0.84%
P/E	-	34x	22.2x	18.3x	18.3x	12.9x	10.9x	9.39x
PBR	4.7x	5.85x	-	5.53x	5.47x	3.86x	2.2x	2.1x
PEG	-	-	0.2x	4.33x	2.58x	2.56x	-0.3x	0.6x
Capitalization / Revenue	1.16x	1.25x	0.6x	0.63x	0.75x	0.53x	0.29x	0.28x
EV / Revenue	1.24x	1.32x	0.65x	0.69x	0.81x	0.61x	0.37x	0.36x
EV / EBITDA	16.9x	17.3x	14.5x	10.5x	10.1x	7.26x	6.71x	6.29x
EV / EBIT	18.3x	19.6x	16.6x	11.4x	11x	8.12x	8.2x	7.59x
EV / FCF	32.1x	30.8x	7.11x	-9.67x	16.3x	21.7x	18.9x	14.5x
FCF Yield	3.12%	3.24%	14.1%	-10.3%	6.12%	4.62%	5.28%	6.87%
Dividend per Share ²	0.57	0.57	0.8	0.83	0.94	0.5	0.3285	0.371
Rate of return	4.49%	3.73%	4.23%	5.1%	5.4%	3.87%	4.37%	4.94%
EPS ²	-	0.45	0.852	0.888	0.951	0.999	0.6867	0.7994
Distribution rate	-	127%	93.9%	93.5%	98.8%	50.1%	47.8%	46.4%
Net sales ¹	861.2	967.4	2,475	2,039	1,838	1,941	2,051	2,130
EBITDA ¹	63.12	73.62	110.4	133.3	148.1	161.8	114.6	123.2
EBIT ¹	58.39	65.18	96.38	122.6	136.2	144.6	93.83	102.1
Net income ¹	-	35.47	68.43	71.04	76.1	80.67	53.79	60.26
Net Debt ¹	71.42	70.4	103.4	122.5	115.9	143.1	169.4	175.8
Reference price ²	12.700	15.300	18.900	16.280	17.400	7.510	7.510	7.510
Nbr of stocks (in thousands)	78,502	78,773	79,202	78,631	79,331	79,835	-	-
Announcement Date	18/06/21	21/06/22	27/06/23	18/06/24	24/06/25	23/06/26	-	-

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.($)
TELECOM PLUS PLC	6.77x	0.39x	4.83x	9.29%	801M
ABU DHABI NATIONAL ENERGY COMPANY	34.13x	6.27x	17.03x	1.66%	81.11B
NATIONAL GRID PLC	13.74x	5.68x	12.26x	4.03%	81.79B
ENGIE	14.39x	1.57x	8.08x	5.12%	75.62B
SEMPRA	18.16x	7.05x	14.72x	2.82%	60.83B
EON SE	16.66x	1.17x	9.65x	3.21%	54.96B
RWE AG	23.02x	2.55x	9.53x	2.31%	46.01B
ACWA POWER COMPANY	64.21x	21.61x	37.53x	0.29%	39.65B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.8x	5.17x	13.4x	3.28%	40.67B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.35x	5.02x	9.77x	4.55%	37.43B
Average	22.72x	5.65x	13.68x	3.66%	51.89B
Weighted average by Cap.	23.18x	5.70x	14.00x	3.14%