|
Market Closed -
London S.E.
16:35:22 21/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 305.00 GBX | +0.66% |
|
+0.66% | +69.44% |
| 10-21 | Lofty UK inflation reading keeps lid on FTSE 100 | AN |
| 10-19 | Kistos reports lower production, while debt climbs as capex builds | 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 | 302.6 | - | - |
| Change | - | 106.83% | -61.23% | -33.22% | 62.51% | 76.97% | - | - |
| Enterprise Value (EV) 1 | 264.3 | 406.4 | 181.9 | 221.3 | 263.2 | 463.2 | 415.6 | 370.5 |
| Change | - | 53.78% | -55.25% | 21.69% | 18.9% | 76.02% | -10.28% | -10.85% |
| P/E | -7.18x | 15.8x | -6.34x | -2.28x | -118x | 3.99x | 5.01x | 5.64x |
| PBR | 4.07x | - | 1.92x | 3.24x | 4.55x | 1.91x | 1.25x | - |
| PEG | - | -0x | 0x | -0x | 1.2x | -0x | -0.2x | -0.5x |
| Capitalization / Revenue | 2.19x | 0.71x | 0.76x | 0.55x | 0.91x | 0.7x | 0.69x | 0.78x |
| EV / Revenue | 2.95x | 0.71x | 0.88x | 1.16x | 1.41x | 1.07x | 0.95x | 0.95x |
| EV / EBITDA | 2.57x | 0.79x | 1.49x | 2.63x | 3.1x | 1.49x | 1.32x | 1.33x |
| EV / EBIT | -4.21x | 1.47x | -4.79x | -6.15x | -29.4x | 2.48x | 2.64x | 2.29x |
| EV / FCF | 11x | - | 2.17x | -6.22x | 11.6x | 5.33x | 6.97x | 6.31x |
| FCF Yield | 9.09% | - | 46.1% | -16.1% | 8.6% | 18.7% | 14.3% | 15.8% |
| 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 | 434.4 | 438.9 | 389.8 |
| EBITDA 1 | 102.9 | 517.2 | 122.3 | 84.17 | 84.84 | 311.7 | 313.7 | 277.8 |
| EBIT 1 | -62.77 | 276.3 | -38.01 | -35.98 | -8.948 | 186.7 | 157.6 | 161.8 |
| 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 | 160.6 | 113 | 67.95 |
| Reference price 2 | 4.882 | 4.904 | 1.901 | 1.270 | 2.063 | 3.640 | 3.640 | 3.640 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 3.95x | 1.06x | 1.48x | -.--% | 337M | |
| 12.73x | 2.57x | 5.59x | 2.31% | 175B | |
| 12.63x | 3.46x | 6.55x | 3.26% | 112B | |
| 8.75x | 2.79x | 4.72x | 2.6% | 82.83B | |
| 17.22x | 3.95x | 10.49x | 5.53% | 67.46B | |
| 6.88x | 2.5x | 3.9x | 1.66% | 62.9B | |
| 8.23x | 1.44x | 4.48x | 1.87% | 61.24B | |
| 9.24x | 2.57x | 5x | 2.2% | 57.93B | |
| 16.04x | 2.09x | 10.29x | 4.64% | 58.53B | |
| 10.63x | 3.41x | 4.73x | 2.14% | 56.68B | |
| Average | 10.63x | 2.58x | 5.72x | 2.62% | 73.51B | |
| Weighted average by Cap. | 11.62x | 2.78x | 6.11x | 2.86% |
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
