|
Market Closed -
London S.E.
00:35:14 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 308.50 GBX | -2.06% |
|
+0.49% | +16.64% |
| 10-26 | Restore plc Names Victrex CFO to Same Role | MT |
| 10-26 | Computacenter lifts outlook, Plus500 upbeat | AN |
Company Valuation: Restore plc
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 | 415.3 | - | - |
| Change | - | -32.53% | -33.33% | 9.55% | 9.75% | 14.68% | - | - |
| Enterprise Value (EV) 1 | 887.5 | 664.8 | 502.5 | 559 | 618.9 | 671.1 | 647.5 | 616.2 |
| Change | - | -25.09% | -24.41% | 11.23% | 10.71% | 8.44% | -3.52% | -4.84% |
| P/E | 58.3x | 27x | -9.78x | 26.8x | -56.3x | 21.1x | 15.7x | 14x |
| PBR | 2.53x | 1.65x | 1.3x | 1.4x | 1.63x | 1.84x | 1.68x | 1.51x |
| PEG | - | 0.6x | 0x | -0x | 0x | -0x | 0.5x | 1.1x |
| Capitalization / Revenue | 2.86x | 1.62x | 1.09x | 1.2x | 1.19x | 1.2x | 1.16x | 1.11x |
| EV / Revenue | 3.79x | 2.38x | 1.81x | 2.03x | 2.03x | 1.95x | 1.8x | 1.65x |
| EV / EBITDA | 12x | 8.16x | 6.52x | 6.78x | 6.98x | 6.95x | 6.43x | 5.92x |
| EV / EBIT | 19.2x | 12.8x | 11.3x | 11.5x | 11.2x | 10.6x | 9.67x | 8.82x |
| EV / FCF | 22.8x | 18.1x | 13.4x | 12.9x | 15.5x | 23.5x | 17.6x | 15.5x |
| FCF Yield | 4.38% | 5.54% | 7.46% | 7.75% | 6.46% | 4.26% | 5.69% | 6.46% |
| Dividend per Share 2 | 0.072 | 0.074 | 0.052 | 0.058 | 0.069 | 0.0797 | 0.0882 | 0.0943 |
| Rate of return | 1.47% | 2.24% | 2.36% | 2.41% | 2.61% | 2.58% | 2.86% | 3.06% |
| EPS 2 | 0.084 | 0.122 | -0.225 | 0.09 | -0.047 | 0.146 | 0.1965 | 0.221 |
| Distribution rate | 85.7% | 60.7% | -23.1% | 64.4% | -147% | 54.6% | 44.9% | 42.7% |
| Net sales 1 | 234.3 | 279 | 277.1 | 275.3 | 304.7 | 344.9 | 359.2 | 372.7 |
| EBITDA 1 | 74.2 | 81.5 | 77.1 | 82.4 | 88.6 | 96.62 | 100.7 | 104.1 |
| EBIT 1 | 46.2 | 51.9 | 44.3 | 48.8 | 55.5 | 63.17 | 66.99 | 69.9 |
| Net income 1 | 11.5 | 16.8 | -30.8 | 12.5 | -6.3 | 18.22 | 24.78 | 27.52 |
| Net Debt 1 | 217.8 | 213 | 201.3 | 229 | 256.7 | 255.8 | 232.2 | 200.9 |
| Reference price 2 | 4.900 | 3.300 | 2.200 | 2.410 | 2.645 | 3.085 | 3.085 | 3.085 |
| Nbr of stocks (in thousands) | 136,674 | 136,924 | 136,924 | 136,924 | 136,924 | 134,625 | - | - |
| Announcement Date | 16/3/22 | 16/3/23 | 14/3/24 | 13/3/25 | 12/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.13x | 1.95x | 6.95x | 2.58% | 556M | |
| 33.01x | 17.01x | 24.19x | 0.65% | 769B | |
| 39.88x | 7.25x | 25.73x | 0.9% | 87.29B | |
| 24.18x | 4.82x | 10.5x | 0.68% | 72.45B | |
| 11.24x | 1.46x | 7.24x | 0.99% | 47.36B | |
| 44.13x | 1.69x | 9.5x | -.--% | 46.08B | |
| -72.94x | 16.71x | 40.54x | -.--% | 42.25B | |
| 21.64x | 3.6x | 8.54x | 1.47% | 34.27B | |
| 10.51x | 2.68x | 6.46x | -.--% | 26.6B | |
| 20.1x | 6.14x | 11.77x | -.--% | 26.33B | |
| Average | 15.29x | 6.33x | 15.14x | 0.73% | 115.22B | |
| Weighted average by Cap. | 27.48x | 13.26x | 21.59x | 0.63% |
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
- RST Stock
- Valuation Restore plc
Select your edition
All financial news and data tailored to specific country editions
