|
Market Closed -
London S.E.
16:35:25 02/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 307.50 GBX | -1.76% |
|
-0.49% | +16.26% |
| 07-30 | Restore plc, H1 2026 Earnings Call, Jul 30, 2026 | |
| 07-28 | EARNINGS AND TRADING: Restore names new CEO as half-year profit climbs | AN |
Company Valuation: Restore plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 669.7 | 451.8 | 301.2 | 330 | 362.2 | 414 | - | - |
| Change | - | -32.53% | -33.33% | 9.55% | 9.75% | 14.31% | - | - |
| Enterprise Value (EV) 1 | 887.5 | 664.8 | 502.5 | 559 | 618.9 | 669.8 | 646.2 | 614.8 |
| Change | - | -25.09% | -24.41% | 11.23% | 10.71% | 8.23% | -3.52% | -4.85% |
| P/E | 58.3x | 27x | -9.78x | 26.8x | -56.3x | 21.1x | 15.6x | 13.9x |
| PBR | 2.53x | 1.65x | 1.3x | 1.4x | 1.63x | 1.84x | 1.67x | 1.51x |
| PEG | - | 0.6x | 0x | -0x | 0x | -0x | 0.5x | 1.1x |
| Capitalization / Revenue | 2.86x | 1.62x | 1.09x | 1.2x | 1.19x | 1.2x | 1.15x | 1.11x |
| EV / Revenue | 3.79x | 2.38x | 1.81x | 2.03x | 2.03x | 1.94x | 1.8x | 1.65x |
| EV / EBITDA | 12x | 8.16x | 6.52x | 6.78x | 6.98x | 6.93x | 6.42x | 5.91x |
| EV / EBIT | 19.2x | 12.8x | 11.3x | 11.5x | 11.2x | 10.6x | 9.65x | 8.8x |
| EV / FCF | 22.8x | 18.1x | 13.4x | 12.9x | 15.5x | 23.5x | 17.5x | 15.5x |
| FCF Yield | 4.38% | 5.54% | 7.46% | 7.75% | 6.46% | 4.26% | 5.7% | 6.47% |
| Dividend per Share 2 | 0.072 | 0.074 | 0.052 | 0.058 | 0.069 | 0.0797 | 0.0882 | 0.0943 |
| Rate of return | 1.47% | 2.24% | 2.36% | 2.41% | 2.61% | 2.59% | 2.87% | 3.07% |
| EPS 2 | 0.084 | 0.122 | -0.225 | 0.09 | -0.047 | 0.146 | 0.1965 | 0.221 |
| Distribution rate | 85.7% | 60.7% | -23.1% | 64.4% | -147% | 54.6% | 44.9% | 42.7% |
| Net sales 1 | 234.3 | 279 | 277.1 | 275.3 | 304.7 | 344.9 | 359.2 | 372.7 |
| EBITDA 1 | 74.2 | 81.5 | 77.1 | 82.4 | 88.6 | 96.62 | 100.7 | 104.1 |
| EBIT 1 | 46.2 | 51.9 | 44.3 | 48.8 | 55.5 | 63.17 | 66.99 | 69.9 |
| Net income 1 | 11.5 | 16.8 | -30.8 | 12.5 | -6.3 | 18.22 | 24.78 | 27.52 |
| Net Debt 1 | 217.8 | 213 | 201.3 | 229 | 256.7 | 255.8 | 232.2 | 200.9 |
| Reference price 2 | 4.900 | 3.300 | 2.200 | 2.410 | 2.645 | 3.075 | 3.075 | 3.075 |
| Nbr of stocks (in thousands) | 136,674 | 136,924 | 136,924 | 136,924 | 136,924 | 134,625 | - | - |
| Announcement Date | 16/03/22 | 16/03/23 | 14/03/24 | 13/03/25 | 12/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.06x | 1.94x | 6.93x | 2.59% | 548M | |
| 28.79x | 14.68x | 20.86x | 0.75% | 662B | |
| 35.02x | 6.42x | 22.78x | 1.03% | 77.11B | |
| 23.5x | 4.6x | 10.13x | 0.72% | 67.29B | |
| -106.62x | 24.05x | 57.83x | -.--% | 66.55B | |
| 10.38x | 1.38x | 7.12x | 1.06% | 45.17B | |
| 45.17x | 1.67x | 9.32x | -.--% | 44.93B | |
| 19.68x | 3.36x | 8.01x | 1.61% | 31.59B | |
| 19.79x | 6.06x | 11.56x | -.--% | 25.91B | |
| 9.41x | 2.53x | 6.09x | -.--% | 23.59B | |
| Average | 10.62x | 6.67x | 16.06x | 0.78% | 104.47B | |
| Weighted average by Cap. | 19.25x | 12.04x | 20.61x | 0.69% |
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
- RST Stock
- Valuation Restore plc
Select your edition
All financial news and data tailored to specific country editions
