Valuation Telecom Plus Plc

Stocks

Market Closed - London S.E. 16:35:27 08/10/2026 BST			5-day change	1st Jan Change
839.00 ^GBX	-1.29%		+5.27%	-38.22%

08-17	FTSE 100 drifts lower as oil price pushes higher	AN
08-17	Telecom Plus plc Approves Final Dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,205	1,497	1,280	1,380	1,031	653.7	-	-
Change	-	24.2%	-14.48%	7.83%	-25.28%	-36.62%	-	-
Enterprise Value (EV) ¹	1,276	1,600	1,403	1,496	1,175	825.2	827.4	824.8
Change	-	25.45%	-12.35%	6.67%	-21.5%	-29.74%	0.27%	-0.31%
P/E	34x	22.2x	18.3x	18.3x	12.9x	12x	10.3x	7.63x
PBR	5.85x	-	5.53x	5.47x	3.86x	2.49x	2.46x	2.6x
PEG	-	0.2x	4.33x	2.58x	2.56x	-0.4x	0.6x	0.2x
Capitalization / Revenue	1.25x	0.6x	0.63x	0.75x	0.53x	0.31x	0.31x	0.29x
EV / Revenue	1.32x	0.65x	0.69x	0.81x	0.61x	0.4x	0.39x	0.37x
EV / EBITDA	17.3x	14.5x	10.5x	10.1x	7.26x	7.16x	6.63x	5.78x
EV / EBIT	19.6x	16.6x	11.4x	11x	8.12x	8.53x	7.81x	6.61x
EV / FCF	30.8x	7.11x	-9.67x	16.3x	21.7x	19.8x	15.5x	14.2x
FCF Yield	3.24%	14.1%	-10.3%	6.12%	4.62%	5.05%	6.44%	7.04%
Dividend per Share ²	0.57	0.8	0.83	0.94	0.5	0.328	0.3736	0.446
Rate of return	3.73%	4.23%	5.1%	5.4%	3.87%	3.86%	4.4%	5.25%
EPS ²	0.45	0.852	0.888	0.951	0.999	0.7057	0.8264	1.114
Distribution rate	127%	93.9%	93.5%	98.8%	50.1%	46.5%	45.2%	40.1%
Net sales ¹	967.4	2,475	2,039	1,838	1,941	2,075	2,133	2,256
EBITDA ¹	73.62	110.4	133.3	148.1	161.8	115.3	124.8	142.6
EBIT ¹	65.18	96.38	122.6	136.2	144.6	96.79	105.9	124.8
Net income ¹	35.47	68.43	71.04	76.1	80.67	55.2	62.39	82
Net Debt ¹	70.4	103.4	122.5	115.9	143.1	171.5	173.7	171.1
Reference price ²	15.300	18.900	16.280	17.400	12.920	8.500	8.500	8.500
Nbr of stocks (in thousands)	78,773	79,202	78,631	79,331	79,835	77,918	-	-
Announcement Date	21/06/22	27/06/23	18/06/24	24/06/25	23/06/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TELECOM PLUS PLC	12.04x	0.4x	7.23x	3.86%	875M
NATIONAL GRID PLC	12.8x	5.6x	11.97x	4.32%	76.35B
ENGIE	11.96x	1.39x	7.27x	6.22%	61.89B
SEMPRA	15.83x	6.21x	13.85x	3.3%	52.11B
EON SE	15.43x	1.11x	9.25x	3.51%	49.42B
RWE AG	18.96x	2.62x	9.07x	2.27%	46.05B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.44x	4.92x	9.52x	4.58%	36.75B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.04x	4.79x	12.54x	3.72%	35.76B
ACWA POWER COMPANY	67.78x	18.96x	37.03x	0.26%	34.92B
NATURGY ENERGY GROUP, S.A.	13.53x	2.01x	7.28x	6.19%	30.62B
Average	20.18x	4.80x	12.50x	3.82%	42.47B
Weighted average by Cap.	19.27x	4.92x	12.43x	3.93%