Valuation Topps Tiles Plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:38:17 13/03/2026 +03			5-day change	1st Jan Change
0.5083 ^USD	-9.99%		-.--%	-9.99%

07-23	UK's Howden Joinery maintains annual outlook ahead of peak trading	RE
07-14	WINNERS & LOSERS: Ironveld's plant in production; Headlam revenue down	AN

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	70.68	-	-
Change	-	-40.74%	21.2%	-10.12%	-22.75%	5.74%	-	-
Enterprise Value (EV) ¹	217.6	166.1	167.4	163.8	159.2	166.4	165	159.8
Change	-	-23.65%	0.78%	-2.15%	-2.79%	4.48%	-0.86%	-3.11%
P/E	-	-	30.4x	-6.64x	11.3x	8.6x	7.63x	6.33x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	0x	-0x	0.2x	0.6x	0.3x
Capitalization / Revenue	0.59x	0.32x	0.37x	0.34x	0.23x	0.24x	0.24x	0.23x
EV / Revenue	0.95x	0.67x	0.64x	0.65x	0.54x	0.57x	0.55x	0.52x
EV / EBITDA	4.7x	3.83x	4.11x	4.82x	4.8x	4.55x	4.17x	3.75x
EV / EBIT	11.2x	8.5x	9.96x	14.9x	10.3x	12.4x	10.1x	8.69x
EV / FCF	121x	208x	11.4x	14.5x	61.2x	59.4x	22.1x	18.1x
FCF Yield	0.83%	0.48%	8.78%	6.9%	1.63%	1.68%	4.52%	5.54%
Dividend per Share ²	0.031	0.036	0.036	0.024	0.029	0.029	0.0293	0.0304
Rate of return	4.52%	8.88%	7.35%	5.45%	8.53%	8.05%	8.12%	8.42%
EPS ²	-	-	0.0161	-0.0663	0.0301	0.042	0.0473	0.057
Distribution rate	-	-	224%	-36.2%	96.3%	69.2%	61.9%	53.3%
Net sales ¹	228	247.2	262.7	251.8	295.8	293.2	297.7	308
EBITDA ¹	46.31	43.35	40.75	33.98	33.21	36.56	39.55	42.62
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	95.71	94.27	89.13
Reference price ²	0.6860	0.4055	0.4900	0.4400	0.3400	0.3610	0.3610	0.3610
Nbr of stocks (in thousands)	195,378	195,885	196,477	196,665	196,612	195,801	-	-
Announcement Date	11/30/21 A	11/29/22 A	11/28/23 A	11/26/24 A	12/2/25 A	-	-	-