Valuation Telecom Plus Plc

Stocks

Real-time Estimate Cboe Europe 08:43:36 21/09/26 pm AEST			5-day change	1st Jan Change
818.00 ^GBX	+0.62%		+1.36%	-39.84%

18/08	FTSE 100 drifts lower as oil price pushes higher	AN
17/08	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	633.5	-	-
Change	-	24.2%	-14.48%	7.83%	-25.28%	-38.59%	-	-
Enterprise Value (EV) ¹	1,276	1,600	1,403	1,496	1,175	808.6	810.8	810.1
Change	-	25.45%	-12.35%	6.67%	-21.5%	-31.15%	0.27%	-0.09%
P/E	34x	22.2x	18.3x	18.3x	12.9x	11x	9.44x	7.26x
PBR	5.85x	-	5.53x	5.47x	3.86x	2.39x	2.35x	2.49x
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	0.3x	0.28x
EV / Revenue	1.32x	0.65x	0.69x	0.81x	0.61x	0.39x	0.38x	0.36x
EV / EBITDA	17.3x	14.5x	10.5x	10.1x	7.26x	7.02x	6.5x	5.68x
EV / EBIT	19.6x	16.6x	11.4x	11x	8.12x	8.45x	7.79x	6.59x
EV / FCF	30.8x	7.11x	-9.67x	16.3x	21.7x	19.4x	15.2x	14x
FCF Yield	3.24%	14.1%	-10.3%	6.12%	4.62%	5.15%	6.57%	7.17%
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%	4.03%	4.6%	5.49%
EPS ²	0.45	0.852	0.888	0.951	0.999	0.7399	0.8609	1.12
Distribution rate	127%	93.9%	93.5%	98.8%	50.1%	44.3%	43.4%	39.8%
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	95.66	104.1	123
Net income ¹	35.47	68.43	71.04	76.1	80.67	57.77	64.85	81.7
Net Debt ¹	70.4	103.4	122.5	115.9	143.1	175.1	177.3	176.6
Reference price ²	15.300	18.900	16.280	17.400	12.920	8.130	8.130	8.130
Nbr of stocks (in thousands)	78,773	79,202	78,631	79,331	79,835	77,918	-	-
Announcement Date	21/6/22	27/6/23	18/6/24	24/6/25	23/6/26	-	-	-

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	10.99x	0.39x	7.02x	4.03%	847M
NATIONAL GRID PLC	12.86x	5.56x	11.9x	4.33%	76.4B
ENGIE	12.79x	1.44x	7.53x	5.86%	67.02B
SEMPRA	16.15x	6.28x	14.02x	3.24%	53.17B
EON SE	15.84x	1.11x	9.28x	3.4%	52.08B
RWE AG	20.08x	2.72x	9.39x	2.17%	49.25B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.56x	4.95x	9.58x	4.55%	37.03B
ACWA POWER COMPANY	60.1x	19.28x	34.34x	0.25%	35.7B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.57x	4.71x	12.34x	3.82%	34.77B
AMEREN CORPORATION	18.94x	5.52x	12.53x	2.94%	28.3B
Average	20.09x	5.20x	12.79x	3.46%	43.46B
Weighted average by Cap.	19.31x	5.15x	12.60x	3.63%