Valuation Topps Tiles Plc

Stocks

Market Closed - London S.E. 09:05:02 22/10/2026 pm IST			5-day change	1st Jan Change
36.00 ^GBX	+0.84%		+2.56%	-10.00%

01/10	Topps Tiles retains full-year profit outlook amid sluggish sales	AN
01/10	UK's Topps Tiles posts lower annual like-for-like sales, sees September rebound	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	134	79.43	96.27	86.53	66.85	70.49	-	-
Change	-	-40.74%	21.2%	-10.12%	-22.75%	5.45%	-	-
Enterprise Value (EV) ¹	217.6	166.1	167.4	163.8	159.2	166.2	164.8	159.6
Change	-	-23.65%	0.78%	-2.15%	-2.79%	4.36%	-0.86%	-3.12%
P/E	-	-	30.4x	-6.64x	11.3x	8.57x	7.61x	6.32x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	0x	-0x	0.2x	0.6x	0.3x
Capitalization / Revenue	0.59x	0.32x	0.37x	0.34x	0.23x	0.24x	0.24x	0.23x
EV / Revenue	0.95x	0.67x	0.64x	0.65x	0.54x	0.57x	0.55x	0.52x
EV / EBITDA	4.7x	3.83x	4.11x	4.82x	4.8x	4.55x	4.17x	3.74x
EV / EBIT	11.2x	8.5x	9.96x	14.9x	10.3x	12.4x	10.1x	8.68x
EV / FCF	121x	208x	11.4x	14.5x	61.2x	59.4x	22.1x	18x
FCF Yield	0.83%	0.48%	8.78%	6.9%	1.63%	1.68%	4.52%	5.54%
Dividend per Share ²	0.031	0.036	0.036	0.024	0.029	0.029	0.0292	0.0303
Rate of return	4.52%	8.88%	7.35%	5.45%	8.53%	8.06%	8.13%	8.43%
EPS ²	-	-	0.0161	-0.0663	0.0301	0.042	0.0473	0.057
Distribution rate	-	-	224%	-36.2%	96.3%	69%	61.8%	53.2%
Net sales ¹	228	247.2	262.7	251.8	295.8	292.5	297.6	308
EBITDA ¹	46.31	43.35	40.75	33.98	33.21	36.55	39.55	42.63
EBIT ¹	19.34	19.53	16.8	11	15.5	13.45	16.35	18.4
Net income ¹	-	-	3.206	-13.03	5.988	8.2	9.367	11.35
Net Debt ¹	83.55	86.69	71.13	77.28	92.4	95.7	94.28	89.13
Reference price ²	0.6860	0.4055	0.4900	0.4400	0.3400	0.3600	0.3600	0.3600
Nbr of stocks (in thousands)	1,95,378	1,95,885	1,96,477	1,96,665	1,96,612	1,95,801	-	-
Announcement Date	30/11/21	29/11/22	28/11/23	26/11/24	02/12/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOPPS TILES PLC	8.5x	0.57x	4.53x	8.12%	9.36Cr
WILLIAMS-SONOMA, INC.	25.61x	3.46x	16.51x	1.17%	2.98TCr
NITORI HOLDINGS CO., LTD.	20.28x	1.9x	9.01x	0.99%	1.18TCr
RH	18.88x	1.24x	7.96x	-.--%	242.36Cr
DUNELM GROUP PLC	11.88x	1.14x	6.8x	5.18%	239.22Cr
BOB'S DISCOUNT FURNITURE, INC.	13.98x	0.71x	7.09x	-.--%	197.08Cr
ARHAUS, INC.	20.38x	1.2x	10.67x	-.--%	155.08Cr
LEON'S FURNITURE LIMITED	12.13x	0.73x	5.85x	3.65%	128.45Cr
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	17.91x	-	-	1.93%	127.67Cr
Average	16.62x	1.37x	8.55x	2.34%	584.29Cr
Weighted average by Cap.	22.35x	2.64x	13.11x	1.27%