|
Market Closed -
London S.E.
00:35:07 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 315.00 GBX | +0.80% |
|
+2.61% | +19.09% |
| 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 | 424.1 | - | - |
| Change | - | -32.53% | -33.33% | 9.55% | 9.75% | 17.09% | - | - |
| Enterprise Value (EV) 1 | 887.5 | 664.8 | 502.5 | 559 | 618.9 | 679.9 | 656.3 | 624.9 |
| Change | - | -25.09% | -24.41% | 11.23% | 10.71% | 9.86% | -3.47% | -4.78% |
| P/E | 58.3x | 27x | -9.78x | 26.8x | -56.3x | 21.6x | 16x | 14.3x |
| PBR | 2.53x | 1.65x | 1.3x | 1.4x | 1.63x | 1.88x | 1.71x | 1.54x |
| PEG | - | 0.6x | 0x | -0x | 0x | -0x | 0.5x | 1.1x |
| Capitalization / Revenue | 2.86x | 1.62x | 1.09x | 1.2x | 1.19x | 1.23x | 1.18x | 1.14x |
| EV / Revenue | 3.79x | 2.38x | 1.81x | 2.03x | 2.03x | 1.97x | 1.83x | 1.68x |
| EV / EBITDA | 12x | 8.16x | 6.52x | 6.78x | 6.98x | 7.04x | 6.52x | 6x |
| EV / EBIT | 19.2x | 12.8x | 11.3x | 11.5x | 11.2x | 10.8x | 9.8x | 8.94x |
| EV / FCF | 22.8x | 18.1x | 13.4x | 12.9x | 15.5x | 23.8x | 17.8x | 15.7x |
| FCF Yield | 4.38% | 5.54% | 7.46% | 7.75% | 6.46% | 4.2% | 5.61% | 6.37% |
| 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% | 2.53% | 2.8% | 2.99% |
| 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 | 3.150 | 3.150 | 3.150 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.4x | 1.96x | 7x | 2.55% | 567M | |
| 31.97x | 16.49x | 23.44x | 0.67% | 763B | |
| 38.61x | 7.02x | 24.92x | 0.93% | 86.59B | |
| 24.28x | 4.84x | 10.55x | 0.67% | 74.22B | |
| -86.29x | 19.02x | 46.14x | -.--% | 47.14B | |
| 11.15x | 1.45x | 7.16x | 0.99% | 47.31B | |
| 43.54x | 1.67x | 9.37x | -.--% | 46.52B | |
| 21.16x | 3.57x | 8.47x | 1.49% | 34.55B | |
| 19.85x | 6.07x | 11.65x | -.--% | 26.13B | |
| 10.06x | 2.62x | 6.32x | -.--% | 25.78B | |
| Average | 13.57x | 6.47x | 15.50x | 0.73% | 115.22B | |
| Weighted average by Cap. | 25.65x | 12.97x | 21.30x | 0.65% |
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
