Valuation Telecom Plus Plc

Stocks

Market Closed - London S.E. 18:35:12 20/08/2026 +03			5-day change	1st Jan Change
873.00 ^GBX	-0.23%		+2.95%	-35.71%

08-17	FTSE 100 drifts lower as oil price pushes higher	AN
08-17	Telecom Plus plc Approves Final Dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,205	1,497	1,280	1,380	1,031	681.8	-	-
Change	-	24.2%	-14.48%	7.83%	-25.28%	-33.9%	-	-
Enterprise Value (EV) ¹	1,276	1,600	1,403	1,496	1,175	853.7	859.6	858.4
Change	-	25.45%	-12.35%	6.67%	-21.5%	-27.32%	0.7%	-0.15%
P/E	34x	22.2x	18.3x	18.3x	12.9x	11.8x	10.2x	7.81x
PBR	5.85x	-	5.53x	5.47x	3.86x	2.57x	2.53x	2.68x
PEG	-	0.2x	4.33x	2.58x	2.56x	-0.5x	0.6x	0.3x
Capitalization / Revenue	1.25x	0.6x	0.63x	0.75x	0.53x	0.33x	0.32x	0.3x
EV / Revenue	1.32x	0.65x	0.69x	0.81x	0.61x	0.41x	0.4x	0.38x
EV / EBITDA	17.3x	14.5x	10.5x	10.1x	7.26x	7.41x	6.89x	6.02x
EV / EBIT	19.6x	16.6x	11.4x	11x	8.12x	8.92x	8.26x	6.98x
EV / FCF	30.8x	7.11x	-9.67x	16.3x	21.7x	21x	16.1x	14.8x
FCF Yield	3.24%	14.1%	-10.3%	6.12%	4.62%	4.76%	6.2%	6.76%
Dividend per Share ²	0.57	0.8	0.83	0.94	0.5	0.328	0.3736	0.446
Rate of return	3.73%	4.23%	5.1%	5.4%	3.87%	3.75%	4.27%	5.1%
EPS ²	0.45	0.852	0.888	0.951	0.999	0.7399	0.8609	1.12
Distribution rate	127%	93.9%	93.5%	98.8%	50.1%	44.3%	43.4%	39.8%
Net sales ¹	967.4	2,475	2,039	1,838	1,941	2,075	2,133	2,257
EBITDA ¹	73.62	110.4	133.3	148.1	161.8	115.3	124.8	142.6
EBIT ¹	65.18	96.38	122.6	136.2	144.6	95.66	104.1	123
Net income ¹	35.47	68.43	71.04	76.1	80.67	57.77	64.85	81.7
Net Debt ¹	70.4	103.4	122.5	115.9	143.1	171.9	177.8	176.6
Reference price ²	15.300	18.900	16.280	17.400	12.920	8.750	8.750	8.750
Nbr of stocks (in thousands)	78,773	79,202	78,631	79,331	79,835	77,918	-	-
Announcement Date	6/21/22 A	6/27/23 A	6/18/24 A	6/24/25 A	6/23/26 A	-	-	-

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.($)
TELECOM PLUS PLC	11.83x	0.41x	7.41x	3.75%	928M
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.42B
NATIONAL GRID PLC	13.17x	5.57x	12.02x	4.2%	79.83B
ENGIE	13.31x	1.49x	7.76x	5.54%	71.9B
SEMPRA	17x	6.43x	13.82x	3.08%	55.97B
EON SE	15.77x	1.08x	9x	3.4%	52.94B
RWE AG	19.56x	2.77x	9.04x	2.31%	47.3B
ACWA POWER COMPANY	61.66x	19.95x	33.83x	0.37%	37.65B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.89x	4.9x	12.89x	3.54%	37.55B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.19x	4.97x	9.64x	4.8%	36.89B
Average	22.34x	5.39x	13.25x	3.26%	50.24B
Weighted average by Cap.	22.57x	5.44x	13.35x	3.3%