|
Market Closed -
London S.E.
16:35:16 04/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 452.00 GBX | -5.44% |
|
-6.13% | +12.16% |
| 11-04 | Gem Diamonds ups view; FDM hails "momentum" | AN |
| 11-04 | Earnings Flash (ZTF.L) Zotefoams plc Reports Q3 Revenue GBP41.8M | MT |
Company Valuation: Zotefoams plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 193.6 | 164.6 | 162.5 | 153.1 | 196.4 | 222.3 | - | - |
| Change | - | -14.96% | -1.29% | -5.78% | 28.24% | 13.21% | - | - |
| Enterprise Value (EV) 1 | 227.9 | 192.4 | 194.1 | 186.1 | 239.4 | 275 | 265.6 | 246 |
| Change | - | -15.56% | 0.87% | -4.12% | 28.61% | 14.9% | -3.41% | -7.39% |
| P/E | 45.3x | 16.5x | 18.1x | -55.7x | 8.98x | 11.8x | 11x | 9.68x |
| PBR | 2x | 1.51x | 1.41x | 1.44x | 1.56x | 1.45x | 1.29x | 1.17x |
| PEG | - | 0x | -1.81x | 0x | -0x | -0.8x | 1.36x | 0.7x |
| Capitalization / Revenue | 1.92x | 1.29x | 1.28x | 1.04x | 1.24x | 1.16x | 1.08x | 1.01x |
| EV / Revenue | 2.26x | 1.51x | 1.53x | 1.26x | 1.51x | 1.43x | 1.29x | 1.11x |
| EV / EBITDA | 14.1x | 8.71x | 8.32x | 6.86x | 7.55x | 7.05x | 6.38x | 5.29x |
| EV / EBIT | 28x | 13.8x | 12.8x | 10.3x | 10.5x | 9.77x | 8.76x | 7.06x |
| EV / FCF | 46.4x | 13.7x | -277x | 16.4x | 11.4x | 90.7x | 19.4x | 10.8x |
| FCF Yield | 2.16% | 7.28% | -0.36% | 6.1% | 8.74% | 1.1% | 5.16% | 9.22% |
| Dividend per Share 2 | 0.065 | 0.0643 | 0.0718 | 0.0748 | 0.0785 | 0.0835 | 0.0878 | 0.0963 |
| Rate of return | 1.62% | 1.89% | 2.14% | 2.37% | 1.95% | 1.85% | 1.94% | 2.13% |
| EPS 2 | 0.0887 | 0.2061 | 0.1855 | -0.0566 | 0.4487 | 0.3815 | 0.4124 | 0.467 |
| Distribution rate | 73.3% | 31.2% | 38.7% | -132% | 17.5% | 21.9% | 21.3% | 20.6% |
| Net sales 1 | 100.8 | 127.4 | 127 | 147.8 | 158.5 | 191.8 | 205.3 | 220.7 |
| EBITDA 1 | 16.12 | 22.1 | 23.34 | 27.11 | 31.71 | 38.99 | 41.66 | 46.48 |
| EBIT 1 | 8.133 | 13.9 | 15.14 | 18.13 | 22.82 | 28.16 | 30.31 | 34.86 |
| Net income 1 | 4.376 | 10 | 9.242 | -2.755 | 22.64 | 19.05 | 20.8 | 23.95 |
| Net Debt 1 | 34.3 | 27.8 | 31.6 | 33 | 43 | 52.72 | 43.34 | 23.71 |
| Reference price 2 | 4.020 | 3.400 | 3.350 | 3.150 | 4.030 | 4.520 | 4.520 | 4.520 |
| Nbr of stocks (in thousands) | 48,160 | 48,422 | 48,511 | 48,609 | 48,725 | 49,181 | - | - |
| Announcement Date | 22/03/22 | 21/03/23 | 19/03/24 | 18/03/25 | 17/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.53x | 1.5x | 7.38x | 1.75% | 315M | |
| 15.68x | 1.44x | 8.79x | 5.54% | 21.69B | |
| 20.31x | 3.18x | 8.95x | 3.02% | 19.93B | |
| 18.11x | 1.48x | 10.32x | 1.26% | 16.73B | |
| 19.55x | 1.85x | 11.34x | 2.14% | 14.05B | |
| 16.46x | 1.28x | 8.5x | 1.16% | 12.89B | |
| 19.44x | 2.29x | 10.85x | 1.45% | 12.14B | |
| 32.35x | 2.48x | 12.04x | 1.37% | 9.02B | |
| 26.77x | 1.08x | 7.85x | 2.91% | 8.37B | |
| Average | 20.13x | 1.84x | 9.56x | 2.29% | 12.79B | |
| Weighted average by Cap. | 19.89x | 1.92x | 9.72x | 2.62% |
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
- ZTF Stock
- Valuation Zotefoams plc
Select your edition
All financial news and data tailored to specific country editions
