Valuation Topps Tiles Plc

Stocks

Delayed London S.E. 00:35:09 29/10/2026 HKT			5-day change	1st Jan Change
33.80 ^GBX	+0.90%		-5.32%	-15.50%

10-01	Topps Tiles retains full-year profit outlook amid sluggish sales	AN
10-01	UK's Topps Tiles posts lower annual like-for-like sales, sees September rebound	RE

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	66.18	-	-
Change	-	-40.74%	21.2%	-10.12%	-22.75%	-1%	-	-
Enterprise Value (EV) ¹	217.6	166.1	167.4	163.8	159.2	161.9	160.5	155.3
Change	-	-23.65%	0.78%	-2.15%	-2.79%	1.65%	-0.88%	-3.2%
P/E	-	-	30.4x	-6.64x	11.3x	8.05x	7.14x	5.93x
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	0.21x
EV / Revenue	0.95x	0.67x	0.64x	0.65x	0.54x	0.55x	0.54x	0.5x
EV / EBITDA	4.7x	3.83x	4.11x	4.82x	4.8x	4.43x	4.06x	3.64x
EV / EBIT	11.2x	8.5x	9.96x	14.9x	10.3x	12x	9.81x	8.44x
EV / FCF	121x	208x	11.4x	14.5x	61.2x	57.8x	21.5x	17.5x
FCF Yield	0.83%	0.48%	8.78%	6.9%	1.63%	1.73%	4.64%	5.7%
Dividend per Share ²	0.031	0.036	0.036	0.024	0.029	0.029	0.0292	0.0303
Rate of return	4.52%	8.88%	7.35%	5.45%	8.53%	8.58%	8.65%	8.97%
EPS ²	-	-	0.0161	-0.0663	0.0301	0.042	0.0473	0.057
Distribution rate	-	-	224%	-36.2%	96.3%	69%	61.8%	53.2%
Net sales ¹	228	247.2	262.7	251.8	295.8	292.5	297.6	308
EBITDA ¹	46.31	43.35	40.75	33.98	33.21	36.55	39.55	42.63
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	95.7	94.28	89.13
Reference price ²	0.6860	0.4055	0.4900	0.4400	0.3400	0.3380	0.3380	0.3380
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	2/12/25	-	-	-

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.($)
TOPPS TILES PLC	8.05x	0.55x	4.43x	8.58%	88.09M
WILLIAMS-SONOMA, INC.	25.36x	3.42x	16.29x	1.16%	29.46B
NITORI HOLDINGS CO., LTD.	20.21x	1.91x	8.99x	0.99%	11.8B
RH	21.4x	1.33x	8.53x	-.--%	2.75B
DUNELM GROUP PLC	11.56x	1.11x	6.64x	5.33%	2.31B
BOB'S DISCOUNT FURNITURE, INC.	14.8x	0.75x	7.53x	-.--%	2.09B
ARHAUS, INC.	21.46x	1.26x	11.17x	-.--%	1.63B
LEON'S FURNITURE LIMITED	12.09x	0.73x	5.83x	3.66%	1.28B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	17.63x	-	-	1.96%	1.26B
Average	16.95x	1.38x	8.68x	2.41%	5.85B
Weighted average by Cap.	22.32x	2.61x	12.97x	1.25%