|
Market Closed -
London S.E.
18:35:01 17/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 300.00 GBX | +1.69% |
|
-6.98% | +66.67% |
| 09-15 | EARNINGS: MJ Gleeson slashes dividend; oil price rise benefits Kistos | AN |
| 09-15 | Berenberg likes GSK; Deutsche Bank lifts Astra | AN |
Company Valuation: Kistos Holdings Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 196.5 | 406.4 | 157.6 | 105.2 | 171 | 290 | - | - |
| Change | - | 106.83% | -61.23% | -33.22% | 62.51% | 69.6% | - | - |
| Enterprise Value (EV) 1 | 264.3 | 406.4 | 181.9 | 221.3 | 263.2 | 453.2 | 418.6 | 383.8 |
| Change | - | 53.78% | -55.25% | 21.69% | 18.9% | 72.22% | -7.63% | -8.32% |
| P/E | -7.18x | 15.8x | -6.34x | -2.28x | -118x | 5.53x | 6.32x | 6.18x |
| PBR | 4.07x | - | 1.92x | 3.24x | 4.55x | 2.65x | 1.66x | - |
| PEG | - | -0x | 0x | -0x | 1.2x | -0x | -0.5x | 2.84x |
| Capitalization / Revenue | 2.19x | 0.71x | 0.76x | 0.55x | 0.91x | 0.72x | 0.73x | 0.8x |
| EV / Revenue | 2.95x | 0.71x | 0.88x | 1.16x | 1.41x | 1.13x | 1.05x | 1.06x |
| EV / EBITDA | 2.57x | 0.79x | 1.49x | 2.63x | 3.1x | 1.39x | 1.49x | 1.32x |
| EV / EBIT | -4.21x | 1.47x | -4.79x | -6.15x | -29.4x | 2.85x | 3.44x | 2.74x |
| EV / FCF | 11x | - | 2.17x | -6.22x | 11.6x | 6.13x | 9.96x | 10.3x |
| FCF Yield | 9.09% | - | 46.1% | -16.1% | 8.6% | 16.3% | 10% | 9.67% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.68 | 0.31 | -0.3 | -0.5563 | -0.0175 | 0.6307 | 0.5523 | 0.5643 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 89.63 | 568.4 | 207 | 191 | 187 | 402.3 | 397.7 | 363.3 |
| EBITDA 1 | 102.9 | 517.2 | 122.3 | 84.17 | 84.84 | 324.9 | 281.8 | 291 |
| EBIT 1 | -62.77 | 276.3 | -38.01 | -35.98 | -8.948 | 159.2 | 121.8 | 139.8 |
| Net income 1 | -40.11 | 25.96 | -24.68 | -45.92 | -1.594 | 53.18 | 46.72 | 46.72 |
| Net Debt 1 | 67.79 | - | 24.32 | 116.1 | 92.18 | 163.2 | 128.6 | 93.8 |
| Reference price 2 | 4.882 | 4.904 | 1.901 | 1.270 | 2.063 | 3.489 | 3.489 | 3.489 |
| Nbr of stocks (in thousands) | 40,250 | 82,864 | 82,864 | 82,864 | 82,864 | 83,118 | - | - |
| Announcement Date | 4/7/22 A | 5/30/23 A | 5/13/24 A | 4/11/25 A | 6/26/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.53x | 1.13x | 1.39x | -.--% | 333M | |
| 12.56x | 2.45x | 5.43x | 2.55% | 160B | |
| 12.69x | 3.38x | 6.46x | 3.52% | 104B | |
| 8.51x | 2.61x | 4.54x | 2.84% | 76.3B | |
| 9.97x | 1.48x | 4.83x | 1.89% | 60.68B | |
| 7.3x | 2.5x | 3.96x | 1.73% | 59.27B | |
| 9.21x | 2.56x | 5.05x | 2.28% | 56.02B | |
| 11.63x | 3.51x | 5.03x | 2.21% | 55.15B | |
| 12.6x | 3.43x | 5.21x | 5.81% | 44.59B | |
| 12.03x | 3.93x | 5.79x | 1.31% | 31.49B | |
| Average | 10.20x | 2.70x | 4.77x | 2.41% | 64.82B | |
| Weighted average by Cap. | 10.99x | 2.77x | 5.23x | 2.71% |
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
- KIST Stock
- Valuation Kistos Holdings Plc
Select your edition
All financial news and data tailored to specific country editions
