|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 271.50 GBX | +0.56% |
|
+0.18% | +2.65% |
| 05-12 | Restore optimistic on full-year outlook amid "robust" trading | AN |
| 05-12 | Restore expects full year adjusted PBT in line with market expectations | RE |
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 | 369.2 | - | - |
| Change | - | -32.53% | -33.33% | 9.55% | 9.75% | 1.93% | - | - |
| Enterprise Value (EV) 1 | 887.5 | 664.8 | 502.5 | 559 | 618.9 | 621.1 | 597.8 | 566.2 |
| Change | - | -25.09% | -24.41% | 11.23% | 10.71% | 0.36% | -3.75% | -5.29% |
| P/E | 58.3x | 27x | -9.78x | 26.8x | -56.3x | 16.2x | 13.4x | 12.1x |
| PBR | 2.53x | 1.65x | 1.3x | 1.4x | 1.63x | 1.59x | 1.45x | 1.32x |
| PEG | - | 0.6x | 0x | -0x | 0x | -0x | 0.6x | 1.1x |
| Capitalization / Revenue | 2.86x | 1.62x | 1.09x | 1.2x | 1.19x | 1.09x | 1.05x | 1.01x |
| EV / Revenue | 3.79x | 2.38x | 1.81x | 2.03x | 2.03x | 1.83x | 1.69x | 1.55x |
| EV / EBITDA | 12x | 8.16x | 6.52x | 6.78x | 6.98x | 6.42x | 5.93x | 5.43x |
| EV / EBIT | 19.2x | 12.8x | 11.3x | 11.5x | 11.2x | 9.81x | 8.91x | 8.09x |
| EV / FCF | 22.8x | 18.1x | 13.4x | 12.9x | 15.5x | 21x | 16.4x | 14.6x |
| FCF Yield | 4.38% | 5.54% | 7.46% | 7.75% | 6.46% | 4.75% | 6.08% | 6.86% |
| Dividend per Share 2 | 0.072 | 0.074 | 0.052 | 0.058 | 0.069 | 0.0792 | 0.0881 | 0.0943 |
| Rate of return | 1.47% | 2.24% | 2.36% | 2.41% | 2.61% | 2.92% | 3.25% | 3.47% |
| EPS 2 | 0.084 | 0.122 | -0.225 | 0.09 | -0.047 | 0.1672 | 0.2025 | 0.2248 |
| Distribution rate | 85.7% | 60.7% | -23.1% | 64.4% | -147% | 47.3% | 43.5% | 42% |
| Net sales 1 | 234.3 | 279 | 277.1 | 275.3 | 304.7 | 339.9 | 353 | 365.4 |
| EBITDA 1 | 74.2 | 81.5 | 77.1 | 82.4 | 88.6 | 96.77 | 100.7 | 104.2 |
| EBIT 1 | 46.2 | 51.9 | 44.3 | 48.8 | 55.5 | 63.31 | 67.06 | 69.98 |
| Net income 1 | 11.5 | 16.8 | -30.8 | 12.5 | -6.3 | 22.17 | 26.07 | 28.37 |
| Net Debt 1 | 217.8 | 213 | 201.3 | 229 | 256.7 | 251.9 | 228.6 | 197 |
| Reference price 2 | 4.900 | 3.300 | 2.200 | 2.410 | 2.645 | 2.715 | 2.715 | 2.715 |
| Nbr of stocks (in thousands) | 136,674 | 136,924 | 136,924 | 136,924 | 136,924 | 135,968 | - | - |
| Announcement Date | 3/16/22 A | 3/16/23 A | 3/14/24 A | 3/13/25 A | 3/12/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.23x | 1.83x | 6.42x | 2.92% | 497M | |
| 41.82x | 7.48x | 27x | 0.86% | 81.81B | |
| 39.42x | 4.61x | 15.04x | 1.16% | 20.8B | |
| 30.3x | 1.24x | 12.61x | 1.08% | 15.56B | |
| 19.19x | 2.06x | 10.21x | 3.64% | 13.92B | |
| 25.15x | 2.83x | 12.14x | 2.98% | 12.02B | |
| 25.08x | 3.46x | 13.32x | 2.33% | 7.78B | |
| 15.26x | 0.66x | 9.49x | 1.38% | 6.96B | |
| 44.34x | 2x | 15.62x | 0.46% | 5.27B | |
| 8.71x | 1x | 5.28x | 2.43% | 5.24B | |
| Average | 26.55x | 2.72x | 12.71x | 1.92% | 16.99B | |
| Weighted average by Cap. | 34.57x | 4.93x | 19.36x | 1.42% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
