Valuation Telecom Plus Plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:00 31/07/2026 pm IST			5-day change	1st Jan Change
851.00 ^GBX	+0.35%		-0.12%	-37.33%

10/07	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	663.1	-	-
Change	-	24.2%	-14.48%	7.83%	-25.28%	-35.71%	-	-
Enterprise Value (EV) ¹	1,276	1,600	1,403	1,496	1,175	834.9	840.9	839.6
Change	-	25.45%	-12.35%	6.67%	-21.5%	-28.91%	0.71%	-0.15%
P/E	34x	22.2x	18.3x	18.3x	12.9x	12.1x	10.3x	7.75x
PBR	5.85x	-	5.53x	5.47x	3.86x	2.5x	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	0.32x	0.31x	0.3x
EV / Revenue	1.32x	0.65x	0.69x	0.81x	0.61x	0.41x	0.4x	0.38x
EV / EBITDA	17.3x	14.5x	10.5x	10.1x	7.26x	7.27x	6.77x	5.94x
EV / EBIT	19.6x	16.6x	11.4x	11x	8.12x	8.66x	7.98x	6.79x
EV / FCF	30.8x	7.11x	-9.67x	16.3x	21.7x	20.5x	15.8x	14.5x
FCF Yield	3.24%	14.1%	-10.3%	6.12%	4.62%	4.87%	6.34%	6.91%
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%	3.86%	4.39%	5.25%
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	8.510	8.510	8.510
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	12.06x	0.41x	7.27x	3.86%	89Cr
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	8.14TCr
NATIONAL GRID PLC	13.3x	5.6x	12.08x	4.16%	7.97TCr
ENGIE	14.29x	1.65x	8.11x	5.17%	7.58TCr
SEMPRA	17.6x	6.83x	14.29x	2.97%	5.79TCr
EON SE	16.98x	1.18x	9.79x	3.15%	5.63TCr
RWE AG	22.3x	2.74x	9.19x	2.3%	4.64TCr
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.74x	5.08x	13x	3.48%	3.82TCr
ACWA POWER COMPANY	56.97x	20.56x	33.78x	0.31%	3.83TCr
DUBAI ELECTRICITY AND WATER AUTHORITY	16.37x	4.99x	9.72x	4.49%	3.73TCr
Average	22.47x	5.54x	13.43x	3.15%	5.12TCr
Weighted average by Cap.	22.74x	5.55x	13.53x	3.18%