Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
242 GBX | +0.83% | +7.56% | +10.00% |
Mar. 14 | Restore stock falls as weak tech trading drags down annual results | AN |
Mar. 14 | AIM WINNERS & LOSERS: Smartspace backs Sign In bid; Abingdon jumps | AN |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 684.3 | 519 | 669.7 | 451.8 | 301.2 | 331.4 | - | - |
Enterprise Value (EV) 1 | 772.8 | 585.1 | 887.5 | 664.8 | 502.5 | 516.8 | 498.1 | 468.4 |
P/E ratio | 42.6 x | 2,065 x | 58.3 x | 27 x | -9.78 x | 21 x | 16.4 x | 15.1 x |
Yield | 1.31% | - | 1.47% | 2.24% | 2.36% | 2.38% | 2.67% | 2.89% |
Capitalization / Revenue | 3.17 x | 2.84 x | 2.86 x | 1.62 x | 1.09 x | 1.12 x | 1.08 x | 1.05 x |
EV / Revenue | 3.58 x | 3.2 x | 3.79 x | 2.38 x | 1.81 x | 1.74 x | 1.62 x | 1.49 x |
EV / EBITDA | 11 x | 10.2 x | 12 x | 8.16 x | 6.52 x | 6.31 x | 5.78 x | 5.16 x |
EV / FCF | 16.1 x | 13.2 x | 22.8 x | 18.1 x | 13.4 x | 32.4 x | 18.3 x | 13.7 x |
FCF Yield | 6.2% | 7.59% | 4.38% | 5.54% | 7.46% | 3.08% | 5.47% | 7.32% |
Price to Book | 3.13 x | 2.37 x | 2.53 x | 1.65 x | - | 1.22 x | 1.19 x | 1.1 x |
Nbr of stocks (in thousands) | 124,420 | 125,654 | 136,674 | 136,924 | 136,924 | 136,924 | - | - |
Reference price 2 | 5.500 | 4.130 | 4.900 | 3.300 | 2.200 | 2.420 | 2.420 | 2.420 |
Announcement Date | 3/18/20 | 3/18/21 | 3/16/22 | 3/16/23 | 3/14/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 215.6 | 182.7 | 234.3 | 279 | 277.1 | 296.7 | 307.3 | 315.1 |
EBITDA 1 | 70 | 57.4 | 74.2 | 81.5 | 77.1 | 81.92 | 86.23 | 90.79 |
EBIT 1 | 45.2 | 31.7 | 46.2 | 51.9 | 44.3 | 48.45 | 52.48 | 55.68 |
Operating Margin | 20.96% | 17.35% | 19.72% | 18.6% | 15.99% | 16.33% | 17.08% | 17.67% |
Earnings before Tax (EBT) 1 | 24.8 | 4 | 23 | 23.3 | -29 | 21.6 | 26.87 | 30.43 |
Net income 1 | 16.7 | 0.2 | 11.5 | 16.8 | -30.8 | 16.2 | 20.13 | 22.83 |
Net margin | 7.75% | 0.11% | 4.91% | 6.02% | -11.12% | 5.46% | 6.55% | 7.25% |
EPS 2 | 0.1290 | 0.002000 | 0.0840 | 0.1220 | -0.2250 | 0.1150 | 0.1480 | 0.1600 |
Free Cash Flow 1 | 47.9 | 44.4 | 38.9 | 36.8 | 37.5 | 15.93 | 27.26 | 34.27 |
FCF margin | 22.22% | 24.3% | 16.6% | 13.19% | 13.53% | 5.37% | 8.87% | 10.88% |
FCF Conversion (EBITDA) | 68.43% | 77.35% | 52.43% | 45.15% | 48.64% | 19.45% | 31.61% | 37.74% |
FCF Conversion (Net income) | 286.83% | 22,200% | 338.26% | 219.05% | - | 98.35% | 135.38% | 150.07% |
Dividend per Share 2 | 0.0720 | - | 0.0720 | 0.0740 | 0.0520 | 0.0575 | 0.0646 | 0.0699 |
Announcement Date | 3/18/20 | 3/18/21 | 3/16/22 | 3/16/23 | 3/14/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 88.5 | 66.1 | 218 | 213 | 201 | 185 | 167 | 137 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.264 x | 1.152 x | 2.935 x | 2.613 x | 2.611 x | 2.264 x | 1.934 x | 1.51 x |
Free Cash Flow 1 | 47.9 | 44.4 | 38.9 | 36.8 | 37.5 | 15.9 | 27.3 | 34.3 |
ROE (net income / shareholders' equity) | - | 8.6% | 12.8% | 12.3% | 9.18% | 10.6% | 11.4% | 11.6% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 1.760 | 1.740 | 1.940 | 2.000 | - | 1.980 | 2.030 | 2.200 |
Cash Flow per Share 2 | 0.4400 | 0.4000 | 0.3500 | 0.3500 | 0.3500 | 0.3200 | 0.3500 | 0.3900 |
Capex 1 | 9 | 7.3 | 8.8 | 11 | 10.3 | 17.4 | 13.7 | 13.6 |
Capex / Sales | 4.17% | 4% | 3.76% | 3.94% | 3.72% | 5.86% | 4.45% | 4.33% |
Announcement Date | 3/18/20 | 3/18/21 | 3/16/22 | 3/16/23 | 3/14/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+10.00% | 416M | |
+11.84% | 68.39B | |
+14.09% | 18.61B | |
+21.12% | 13.54B | |
+8.00% | 13.2B | |
+16.72% | 10.03B | |
-9.71% | 5.65B | |
-1.25% | 5.05B | |
-3.89% | 4.82B | |
+7.14% | 4.78B |
- Stock Market
- Equities
- RST Stock
- Financials Restore plc