|
Market Closed -
London S.E.
16:35:17 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 312.50 GBX | +0.16% |
|
+1.79% | +18.15% |
| 10-26 | Restore plc Names Victrex CFO to Same Role | MT |
| 10-26 | Computacenter lifts outlook, Plus500 upbeat | 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 | 420 | - | - |
| Change | - | -32.53% | -33.33% | 9.55% | 9.75% | 15.98% | - | - |
| Enterprise Value (EV) 1 | 887.5 | 664.8 | 502.5 | 559 | 618.9 | 675.8 | 652.2 | 620.9 |
| Change | - | -25.09% | -24.41% | 11.23% | 10.71% | 9.21% | -3.49% | -4.81% |
| P/E | 58.3x | 27x | -9.78x | 26.8x | -56.3x | 21.4x | 15.9x | 14.1x |
| PBR | 2.53x | 1.65x | 1.3x | 1.4x | 1.63x | 1.86x | 1.7x | 1.53x |
| PEG | - | 0.6x | 0x | -0x | 0x | -0x | 0.5x | 1.1x |
| Capitalization / Revenue | 2.86x | 1.62x | 1.09x | 1.2x | 1.19x | 1.22x | 1.17x | 1.13x |
| EV / Revenue | 3.79x | 2.38x | 1.81x | 2.03x | 2.03x | 1.96x | 1.82x | 1.67x |
| EV / EBITDA | 12x | 8.16x | 6.52x | 6.78x | 6.98x | 6.99x | 6.48x | 5.96x |
| EV / EBIT | 19.2x | 12.8x | 11.3x | 11.5x | 11.2x | 10.7x | 9.74x | 8.88x |
| EV / FCF | 22.8x | 18.1x | 13.4x | 12.9x | 15.5x | 23.7x | 17.7x | 15.6x |
| FCF Yield | 4.38% | 5.54% | 7.46% | 7.75% | 6.46% | 4.23% | 5.65% | 6.41% |
| 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% | 2.55% | 2.83% | 3.02% |
| 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 | 3.120 | 3.120 | 3.120 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.37x | 1.96x | 6.99x | 2.55% | 559M | |
| 32.07x | 16.33x | 23.21x | 0.67% | 738B | |
| 38.97x | 7.09x | 25.15x | 0.92% | 85.29B | |
| 24.02x | 4.8x | 10.46x | 0.68% | 71.95B | |
| 11.08x | 1.45x | 7.21x | 1% | 46.95B | |
| 44.16x | 1.68x | 9.39x | -.--% | 45.26B | |
| -80.67x | 18.05x | 43.78x | -.--% | 46.73B | |
| 20.89x | 3.52x | 8.39x | 1.51% | 33.54B | |
| 19.9x | 6.09x | 11.67x | -.--% | 26.07B | |
| 9.96x | 2.6x | 6.29x | -.--% | 25.21B | |
| Average | 14.17x | 6.36x | 15.25x | 0.73% | 111.92B | |
| Weighted average by Cap. | 25.86x | 12.80x | 21.07x | 0.65% |
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
