Valuation Telecom Plus Plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 11:42:04 06/08/2026 BST			5-day change	1st Jan Change
850.00 ^GBX	-1.05%		+0.24%	-37.41%

07-10	Telecom Plus chair buys shares worth GBP2.1 million	AN
07-07	WINNERS & LOSERS: Shell lifts outlook; Keller will beat market view	AN

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	669.3	-	-
Change	-	24.2%	-14.48%	7.83%	-25.28%	-35.11%	-	-
Enterprise Value (EV) ¹	1,276	1,600	1,403	1,496	1,175	841.2	847.1	845.9
Change	-	25.45%	-12.35%	6.67%	-21.5%	-28.38%	0.71%	-0.15%
P/E	34x	22.2x	18.3x	18.3x	12.9x	12.2x	10.4x	7.82x
PBR	5.85x	-	5.53x	5.47x	3.86x	2.52x	2.48x	2.63x
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	0.33x	0.32x	0.31x
EV / Revenue	1.32x	0.65x	0.69x	0.81x	0.61x	0.41x	0.4x	0.39x
EV / EBITDA	17.3x	14.5x	10.5x	10.1x	7.26x	7.32x	6.82x	5.98x
EV / EBIT	19.6x	16.6x	11.4x	11x	8.12x	8.72x	8.04x	6.84x
EV / FCF	30.8x	7.11x	-9.67x	16.3x	21.7x	20.7x	15.9x	14.6x
FCF Yield	3.24%	14.1%	-10.3%	6.12%	4.62%	4.83%	6.29%	6.86%
Dividend per Share ²	0.57	0.8	0.83	0.94	0.5	0.3281	0.3737	0.4464
Rate of return	3.73%	4.23%	5.1%	5.4%	3.87%	3.82%	4.35%	5.2%
EPS ²	0.45	0.852	0.888	0.951	0.999	0.7057	0.8267	1.098
Distribution rate	127%	93.9%	93.5%	98.8%	50.1%	46.5%	45.2%	40.6%
Net sales ¹	967.4	2,475	2,039	1,838	1,941	2,049	2,117	2,181
EBITDA ¹	73.62	110.4	133.3	148.1	161.8	114.9	124.2	141.4
EBIT ¹	65.18	96.38	122.6	136.2	144.6	96.44	105.3	123.6
Net income ¹	35.47	68.43	71.04	76.1	80.67	55.22	62.39	80.8
Net Debt ¹	70.4	103.4	122.5	115.9	143.1	171.9	177.8	176.6
Reference price ²	15.300	18.900	16.280	17.400	12.920	8.590	8.590	8.590
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	12.17x	0.41x	7.32x	3.82%	901M
ABU DHABI NATIONAL ENERGY COMPANY	37.21x	6.35x	17.14x	1.65%	81.73B
NATIONAL GRID PLC	13.27x	5.59x	12.06x	4.17%	79.57B
ENGIE	13.88x	1.56x	7.93x	5.31%	74.3B
EON SE	17.04x	1.17x	9.73x	3.14%	56.72B
SEMPRA	16.8x	6.69x	13.91x	3.1%	55.34B
RWE AG	21x	2.63x	8.9x	2.37%	45.04B
ACWA POWER COMPANY	61.13x	21.79x	35.8x	0.29%	41.07B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.9x	5.13x	9.98x	4.35%	38.52B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.64x	4.78x	12.61x	3.53%	37.65B
Average	22.71x	5.61x	13.54x	3.17%	51.08B
Weighted average by Cap.	23.11x	5.69x	13.72x	3.2%