Valuation Topps Tiles Plc

Stocks

Market Closed - London S.E. Other stock markets 19:35:22 10/07/2026 +04			5-day change	1st Jan Change
34.00 ^GBX	+2.10%		+0.59%	-15.00%

07-01	Topps Tiles shares fall as cuts outlook amid "challenging" environment	AN
07-01	FTSE 100 edges up as defence firms rise	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	134	79.43	96.27	86.53	66.85	66.57	-	-
Change	-	-40.74%	21.2%	-10.12%	-22.75%	-0.41%	-	-
Enterprise Value (EV) ¹	217.6	166.1	167.4	163.8	159.2	162.3	160.8	155.7
Change	-	-23.65%	0.78%	-2.15%	-2.79%	1.9%	-0.89%	-3.19%
P/E	-	-	30.4x	-6.64x	11.3x	8.1x	7.18x	5.96x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	0x	-0x	0.2x	0.6x	0.3x
Capitalization / Revenue	0.59x	0.32x	0.37x	0.34x	0.23x	0.23x	0.22x	0.22x
EV / Revenue	0.95x	0.67x	0.64x	0.65x	0.54x	0.55x	0.54x	0.51x
EV / EBITDA	4.7x	3.83x	4.11x	4.82x	4.8x	4.44x	4.07x	3.65x
EV / EBIT	11.2x	8.5x	9.96x	14.9x	10.3x	12.1x	9.84x	8.46x
EV / FCF	121x	208x	11.4x	14.5x	61.2x	58x	21.6x	17.6x
FCF Yield	0.83%	0.48%	8.78%	6.9%	1.63%	1.73%	4.63%	5.68%
Dividend per Share ²	0.031	0.036	0.036	0.024	0.029	0.029	0.0293	0.0304
Rate of return	4.52%	8.88%	7.35%	5.45%	8.53%	8.54%	8.62%	8.94%
EPS ²	-	-	0.0161	-0.0663	0.0301	0.042	0.0473	0.057
Distribution rate	-	-	224%	-36.2%	96.3%	69.2%	61.9%	53.3%
Net sales ¹	228	247.2	262.7	251.8	295.8	293.2	297.7	308
EBITDA ¹	46.31	43.35	40.75	33.98	33.21	36.56	39.55	42.62
EBIT ¹	19.34	19.53	16.8	11	15.5	13.45	16.35	18.4
Net income ¹	-	-	3.206	-13.03	5.988	8.2	9.367	11.35
Net Debt ¹	83.55	86.69	71.13	77.28	92.4	95.71	94.27	89.13
Reference price ²	0.6860	0.4055	0.4900	0.4400	0.3400	0.3400	0.3400	0.3400
Nbr of stocks (in thousands)	195,378	195,885	196,477	196,665	196,612	195,801	-	-
Announcement Date	30/11/21	29/11/22	28/11/23	26/11/24	02/12/25	-	-	-