|
Real-time Estimate
Cboe Europe
15:51:01 01/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 433.75 GBX | -1.42% |
|
-0.92% | +6.95% |
| 09-21 | Zotefoams plc(LSE:ZTF) added to S&P Global BMI Index | CI |
| 08-08 | Zotefoams plc, H1 2026 Earnings Call, Aug 05, 2026 |
Company Valuation: Zotefoams plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 193.6 | 164.6 | 162.5 | 153.1 | 196.4 | 216.4 | - | - |
| Change | - | -14.96% | -1.29% | -5.78% | 28.24% | 10.2% | - | - |
| Enterprise Value (EV) 1 | 227.9 | 192.4 | 194.1 | 186.1 | 239.4 | 267.2 | 257.1 | 237.3 |
| Change | - | -15.56% | 0.87% | -4.12% | 28.61% | 11.63% | -3.78% | -7.72% |
| P/E | 45.3x | 16.5x | 18.1x | -55.7x | 8.98x | 11.4x | 10.8x | 9.54x |
| PBR | 2x | 1.51x | 1.41x | 1.44x | 1.56x | 1.42x | 1.26x | 1.14x |
| PEG | - | 0x | -1.81x | 0x | -0x | -0.8x | 1.98x | 0.7x |
| Capitalization / Revenue | 1.92x | 1.29x | 1.28x | 1.04x | 1.24x | 1.13x | 1.07x | 0.99x |
| EV / Revenue | 2.26x | 1.51x | 1.53x | 1.26x | 1.51x | 1.4x | 1.27x | 1.09x |
| EV / EBITDA | 14.1x | 8.71x | 8.32x | 6.86x | 7.55x | 6.86x | 6.21x | 5.15x |
| EV / EBIT | 28x | 13.8x | 12.8x | 10.3x | 10.5x | 9.49x | 8.53x | 6.87x |
| EV / FCF | 46.4x | 13.7x | -277x | 16.4x | 11.4x | 110x | 20.2x | 10.9x |
| FCF Yield | 2.16% | 7.28% | -0.36% | 6.1% | 8.74% | 0.91% | 4.96% | 9.18% |
| Dividend per Share 2 | 0.065 | 0.0643 | 0.0718 | 0.0748 | 0.0785 | 0.0835 | 0.0877 | 0.0959 |
| Rate of return | 1.62% | 1.89% | 2.14% | 2.37% | 1.95% | 1.9% | 1.99% | 2.18% |
| EPS 2 | 0.0887 | 0.2061 | 0.1855 | -0.0566 | 0.4487 | 0.3869 | 0.408 | 0.4614 |
| Distribution rate | 73.3% | 31.2% | 38.7% | -132% | 17.5% | 21.6% | 21.5% | 20.8% |
| Net sales 1 | 100.8 | 127.4 | 127 | 147.8 | 158.5 | 191.5 | 202.8 | 217.5 |
| EBITDA 1 | 16.12 | 22.1 | 23.34 | 27.11 | 31.71 | 38.98 | 41.43 | 46.09 |
| EBIT 1 | 8.133 | 13.9 | 15.14 | 18.13 | 22.82 | 28.15 | 30.14 | 34.56 |
| Net income 1 | 4.376 | 10 | 9.242 | -2.755 | 22.64 | 19.05 | 20.75 | 23.85 |
| Net Debt 1 | 34.3 | 27.8 | 31.6 | 33 | 43 | 50.8 | 40.71 | 20.86 |
| Reference price 2 | 4.020 | 3.400 | 3.350 | 3.150 | 4.030 | 4.400 | 4.400 | 4.400 |
| Nbr of stocks (in thousands) | 48,160 | 48,422 | 48,511 | 48,609 | 48,725 | 49,181 | - | - |
| Announcement Date | 22/03/22 | 21/03/23 | 19/03/24 | 18/03/25 | 17/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.37x | 1.4x | 6.86x | 1.9% | 287M | |
| 13.48x | 1.33x | 8.09x | 6.25% | 19.34B | |
| 18.33x | 2.93x | 8.26x | 3.35% | 18.13B | |
| 15.99x | 1.38x | 9.51x | 1.43% | 14.83B | |
| 17.93x | 1.75x | 10.68x | 2.33% | 12.93B | |
| 14.19x | 1.2x | 7.83x | 1.33% | 11.33B | |
| 18.22x | 2.17x | 10.31x | 1.53% | 11.3B | |
| 30.33x | 1.13x | 8.36x | 2.69% | 9.11B | |
| 22.72x | 2.03x | 9.76x | 1.61% | 7.7B | |
| Average | 18.06x | 1.70x | 8.85x | 2.49% | 11.66B | |
| Weighted average by Cap. | 17.94x | 1.78x | 8.99x | 2.88% |
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
- ZTF Stock
- Valuation Zotefoams plc
Select your edition
All financial news and data tailored to specific country editions
