|
Market Closed -
London S.E.
16:35:09 20/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 303.00 GBX | +1.68% |
|
+1.00% | +68.33% |
| 10-19 | Kistos reports lower production, while debt climbs as capex builds | AN |
| 10-14 | Xaar hires Bodycote's Daniel Dayan as new chair | AN |
Company Valuation: Kistos Holdings Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 196.5 | 406.4 | 157.6 | 105.2 | 171 | 299.9 | - | - |
| Change | - | 106.83% | -61.23% | -33.22% | 62.51% | 75.39% | - | - |
| Enterprise Value (EV) 1 | 264.3 | 406.4 | 181.9 | 221.3 | 263.2 | 460.7 | 413.1 | 367.9 |
| Change | - | 53.78% | -55.25% | 21.69% | 18.9% | 75.07% | -10.34% | -10.93% |
| P/E | -7.18x | 15.8x | -6.34x | -2.28x | -118x | 3.95x | 4.97x | 5.58x |
| PBR | 4.07x | - | 1.92x | 3.24x | 4.55x | 1.9x | 1.24x | - |
| PEG | - | -0x | 0x | -0x | 1.2x | -0x | -0.2x | -0.5x |
| Capitalization / Revenue | 2.19x | 0.71x | 0.76x | 0.55x | 0.91x | 0.69x | 0.68x | 0.77x |
| EV / Revenue | 2.95x | 0.71x | 0.88x | 1.16x | 1.41x | 1.06x | 0.94x | 0.94x |
| EV / EBITDA | 2.57x | 0.79x | 1.49x | 2.63x | 3.1x | 1.48x | 1.32x | 1.32x |
| EV / EBIT | -4.21x | 1.47x | -4.79x | -6.15x | -29.4x | 2.46x | 2.62x | 2.27x |
| EV / FCF | 11x | - | 2.17x | -6.22x | 11.6x | 5.3x | 6.92x | 6.25x |
| FCF Yield | 9.09% | - | 46.1% | -16.1% | 8.6% | 18.9% | 14.4% | 16% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.68 | 0.31 | -0.3 | -0.5563 | -0.0175 | 0.9133 | 0.7263 | 0.646 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 89.63 | 568.4 | 207 | 191 | 187 | 434.9 | 439.3 | 390.2 |
| EBITDA 1 | 102.9 | 517.2 | 122.3 | 84.17 | 84.84 | 312 | 314.1 | 278.1 |
| EBIT 1 | -62.77 | 276.3 | -38.01 | -35.98 | -8.948 | 186.9 | 157.7 | 162 |
| Net income 1 | -40.11 | 25.96 | -24.68 | -45.92 | -1.594 | 74.94 | 61.32 | 53.84 |
| Net Debt 1 | 67.79 | - | 24.32 | 116.1 | 92.18 | 160.8 | 113.2 | 68.03 |
| Reference price 2 | 4.882 | 4.904 | 1.901 | 1.270 | 2.063 | 3.608 | 3.608 | 3.608 |
| Nbr of stocks (in thousands) | 40,250 | 82,864 | 82,864 | 82,864 | 82,864 | 83,118 | - | - |
| Announcement Date | 07/04/22 | 30/05/23 | 13/05/24 | 11/04/25 | 26/06/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.87x | 1.05x | 1.46x | -.--% | 330M | |
| 12.81x | 2.65x | 5.57x | 2.32% | 174B | |
| 12.67x | 3.47x | 6.57x | 3.25% | 112B | |
| 8.8x | 2.8x | 4.73x | 2.61% | 82.69B | |
| 17.58x | 3.99x | 10.59x | 5.5% | 67.87B | |
| 6.93x | 2.53x | 3.96x | 1.66% | 62.7B | |
| 8.28x | 1.45x | 4.5x | 1.86% | 61.43B | |
| 15.95x | 2.08x | 10.26x | 4.66% | 58.26B | |
| 9.42x | 2.58x | 5.04x | 2.18% | 58.55B | |
| 10.81x | 3.43x | 4.76x | 2.15% | 56.88B | |
| Average | 10.71x | 2.60x | 5.74x | 2.62% | 73.51B | |
| Weighted average by Cap. | 11.72x | 2.81x | 6.13x | 2.85% |
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
- KIST Stock
- Valuation Kistos Holdings Plc
Select your edition
All financial news and data tailored to specific country editions
