Company Valuation: CT Progressive Income PLC

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 265.7 348.7 298.8 310.9 334.2 323
Change - 31.23% -14.31% 4.06% 7.47% -3.34%
Enterprise Value (EV) 1 284.5 371.9 321.9 333.5 361.8 335.7
Change - 30.7% -13.45% 3.63% 8.48% -7.21%
P/E -3.72x 3.48x -6.63x 8.24x 6.15x 17.6x
PBR 1x 0.98x 1.01x 0.99x 0.97x 0.96x
PEG - -0x 0x -0x 0.1x -0.3x
Capitalization / Revenue -3.9x 3.4x -6.99x 7.44x 5.62x 14.5x
EV / Revenue -4.17x 3.63x -7.53x 7.98x 6.08x 15x
EV / EBITDA - - - - - -
EV / EBIT -4.06x 3.7x -7.17x 8.41x 6.32x 16.8x
EV / FCF -6.55x 5.96x -11.4x 14.3x 10.2x 28.2x
FCF Yield -15.3% 16.8% -8.77% 6.98% 9.76% 3.55%
Dividend per Share 2 0.115 0.116 0.118 0.1215 0.125 0.13
Rate of return 4.62% 3.57% 4.21% 4.08% 3.74% 3.86%
EPS 2 -0.6699 0.9351 -0.4226 0.3615 0.543 0.1916
Distribution rate -17.2% 12.4% -27.9% 33.6% 23% 67.9%
Net sales 1 -68.21 102.4 -42.76 41.8 59.5 22.31
EBITDA - - - - - -
EBIT 1 -70.02 100.4 -44.87 39.67 57.22 20.03
Net income 1 -70.33 100.2 -45.28 38.32 55.55 18.87
Net Debt 1 18.82 23.19 23.09 22.62 27.68 12.76
Reference price 2 2.490 3.250 2.800 2.980 3.340 3.370
Nbr of stocks (in thousands) 106,709 107,289 106,706 104,336 100,046 95,840
Announcement Date 11/28/20 11/26/21 12/2/22 4/12/24 12/2/24 12/29/25
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 439M
Average 438.57M
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - CT Progressive Income PLC

Historical PBR trend

Valuation ratios - PBR - CT Progressive Income PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CT Progressive Income PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CT Progressive Income PLC

  1. Stock Market
  2. Stocks
  3. CTUK Stock
  4. Valuation CT Progressive Income PLC