Company Valuation: Touchstar plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 6.356 7.204 7.585 7.79 4.753 5.545 -
Change - 13.33% 5.29% 2.7% -38.99% 16.67% -
Enterprise Value (EV) 1 6.356 3.728 7.585 4.872 2.415 3.985 3.811
Change - -41.35% 103.48% -35.77% -50.43% 65.02% -4.37%
P/E 18.7x 12.9x 12.2x 21.4x - -12.5x 33.8x
PBR - - - - - - -
PEG - 0.2x 0.8x -0.5x - - -0x
Capitalization / Revenue 1.04x 1.07x 1.05x 1.13x 0.7x 0.88x 0.69x
EV / Revenue 1.04x 0.55x 1.05x 0.71x 0.35x 0.63x 0.48x
EV / EBITDA - - - - - - -
EV / EBIT - - - 11.9x 1,207x -7.38x 27.2x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - 0.025 0.03 0.0325 0.0325 0.0325
Rate of return - - 2.7% 3.16% 5.42% 4.64% 4.64%
EPS 2 0.0402 0.0658 0.0758 0.0443 - -0.0562 0.0207
Distribution rate - - 33% 67.7% - -57.8% 157%
Net sales 1 6.104 6.743 7.224 6.893 6.821 6.3 8
EBITDA 1.072 1.334 - 1.156 0.759 - -
EBIT 1 - - - 0.408 0.002 -0.54 0.14
Net income 1 0.341 0.558 - 0.366 - -0.445 0.164
Net Debt 1 - -3.476 - -2.918 -2.338 -1.56 -1.734
Reference price 2 0.7500 0.8500 0.9250 0.9500 0.6000 0.7000 0.7000
Nbr of stocks (in thousands) 8,475 8,475 8,200 8,200 7,921 7,921 -
Announcement Date 4/26/22 A 4/18/23 A 4/17/24 A 4/29/25 A 5/7/26 A - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.63x - 4.64% 7.4M
22.44x1.89x14.93x0.46% 349B
26.79x10.87x19.26x0.32% 209B
21.61x2.03x10.4x0.93% 81.02B
19.97x0.52x9.32x1.6% 58.1B
32.63x5.74x19.55x1.29% 42B
36.48x22.31x27.63x1.22% 38.11B
12.81x0.57x6.89x3.74% 28.89B
17.75x0.34x10.05x0.68% 22.65B
12.34x0.64x9.62x5.45% 22.34B
Average 22.53x 4.55x 14.18x 2.03% 85.13B
Weighted average by Cap. 23.68x 5.00x 15.43x 0.87%

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

  1. Stock Market
  2. Stocks
  3. BVM Stock
  4. Valuation Touchstar plc
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!