Valuation Telecom Plus Plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 14:08:45 30/06/2026 +03			5-day change	1st Jan Change
767.00 ^GBX	+2.40%		+8.31%	-43.37%

06-26	WINNERS & LOSERS: British American Tobacco announces buyback	AN
06-25	Berenberg Cuts Estimates, Price Target for Telecom Plus After New Five-year Plan Launch; Buy Rating Kept	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	997	1,205	1,497	1,280	1,380	598	-	-
Change	-	20.89%	24.2%	-14.48%	7.83%	-56.68%	-	-
Enterprise Value (EV) ¹	1,068	1,276	1,600	1,403	1,496	1,175	769.8	773.2
Change	-	19.4%	25.45%	-12.35%	6.67%	-21.5%	3.16%	0.44%
P/E	-	34x	22.2x	18.3x	18.3x	12.9x	10.6x	8.33x
PBR	4.7x	5.85x	-	5.53x	5.47x	3.86x	2.21x	2.15x
PEG	-	-	0.2x	4.33x	2.58x	2.56x	-0.3x	0.3x
Capitalization / Revenue	1.16x	1.25x	0.6x	0.63x	0.75x	0.53x	0.29x	0.28x
EV / Revenue	1.24x	1.32x	0.65x	0.69x	0.81x	0.61x	0.38x	0.36x
EV / EBITDA	16.9x	17.3x	14.5x	10.5x	10.1x	7.26x	6.7x	5.89x
EV / EBIT	18.3x	19.6x	16.6x	11.4x	11x	8.12x	7.98x	6.94x
EV / FCF	32.1x	30.8x	7.11x	-9.67x	16.3x	21.7x	18.9x	14.5x
FCF Yield	3.12%	3.24%	14.1%	-10.3%	6.12%	4.62%	5.28%	6.89%
Dividend per Share ²	0.57	0.57	0.8	0.83	0.94	0.5	0.3281	0.412
Rate of return	4.49%	3.73%	4.23%	5.1%	5.4%	3.87%	4.38%	5.5%
EPS ²	-	0.45	0.852	0.888	0.951	0.999	0.7057	0.8994
Distribution rate	-	127%	93.9%	93.5%	98.8%	50.1%	46.5%	45.8%
Net sales ¹	861.2	967.4	2,475	2,039	1,838	1,941	2,049	2,119
EBITDA ¹	63.12	73.62	110.4	133.3	148.1	161.8	114.9	131.3
EBIT ¹	58.39	65.18	96.38	122.6	136.2	144.6	96.44	111.4
Net income ¹	-	35.47	68.43	71.04	76.1	80.67	55.22	68.25
Net Debt ¹	71.42	70.4	103.4	122.5	115.9	143.1	171.9	175.3
Reference price ²	12.700	15.300	18.900	16.280	17.400	7.490	7.490	7.490
Nbr of stocks (in thousands)	78,502	78,773	79,202	78,631	79,331	79,835	-	-
Announcement Date	6/18/21 A	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	6.75x	0.39x	4.82x	9.32%	792M
NATIONAL GRID PLC	14.02x	5.65x	12.36x	3.95%	82.69B
ABU DHABI NATIONAL ENERGY COMPANY	33.75x	6.21x	16.87x	1.68%	80.2B
ENGIE	14.51x	1.58x	8.12x	5.07%	76.1B
SEMPRA	18.33x	7.08x	14.8x	2.8%	61.39B
EON SE	16.55x	1.16x	9.57x	3.26%	54.07B
RWE AG	22.35x	2.51x	9.4x	2.34%	45.22B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.98x	5.2x	13.41x	3.25%	41.08B
ACWA POWER COMPANY	62.36x	21.1x	36.65x	0.3%	38.5B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.54x	5.06x	9.86x	4.5%	37.84B
Average	22.52x	5.59x	13.59x	3.65%	51.79B
Weighted average by Cap.	22.88x	5.63x	13.87x	3.14%