|
Market Closed -
London S.E.
12:35:14 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 312.00 GBX | +3.65% |
|
+2.30% | +73.33% |
| 10-26 | Kistos Launches $50 Million Tap Issue Under Senior Bonds Due May 2030 | MT |
| 10-26 | Kistos Holdings plc Successfully Places USD 50 Million Senior Secured Bond Tap Issue | CI |
Company Valuation: Kistos Holdings Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 196.5 | 406.4 | 157.6 | 105.2 | 171 | 311.1 | - | - |
| Change | - | 106.83% | -61.23% | -33.22% | 62.51% | 81.98% | - | - |
| Enterprise Value (EV) 1 | 264.3 | 406.4 | 181.9 | 221.3 | 263.2 | 472.1 | 425.5 | 381.5 |
| Change | - | 53.78% | -55.25% | 21.69% | 18.9% | 79.41% | -9.87% | -10.36% |
| P/E | -7.18x | 15.8x | -6.34x | -2.28x | -118x | 4.1x | 5.15x | 5.79x |
| PBR | 4.07x | - | 1.92x | 3.24x | 4.55x | 1.97x | 1.28x | - |
| PEG | - | -0x | 0x | -0x | 1.2x | -0x | -0.3x | -0.5x |
| Capitalization / Revenue | 2.19x | 0.71x | 0.76x | 0.55x | 0.91x | 0.72x | 0.71x | 0.8x |
| EV / Revenue | 2.95x | 0.71x | 0.88x | 1.16x | 1.41x | 1.09x | 0.97x | 0.98x |
| EV / EBITDA | 2.57x | 0.79x | 1.49x | 2.63x | 3.1x | 1.51x | 1.35x | 1.37x |
| EV / EBIT | -4.21x | 1.47x | -4.79x | -6.15x | -29.4x | 2.53x | 2.7x | 2.35x |
| EV / FCF | 11x | - | 2.17x | -6.22x | 11.6x | 5.45x | 7.31x | 6.73x |
| FCF Yield | 9.09% | - | 46.1% | -16.1% | 8.6% | 18.4% | 13.7% | 14.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.68 | 0.31 | -0.3 | -0.5563 | -0.0175 | 0.9133 | 0.7263 | 0.646 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 89.63 | 568.4 | 207 | 191 | 187 | 434.8 | 439.3 | 390.2 |
| EBITDA 1 | 102.9 | 517.2 | 122.3 | 84.17 | 84.84 | 312 | 314.1 | 278.1 |
| EBIT 1 | -62.77 | 276.3 | -38.01 | -35.98 | -8.948 | 186.9 | 157.7 | 162 |
| Net income 1 | -40.11 | 25.96 | -24.68 | -45.92 | -1.594 | 74.94 | 61.32 | 53.84 |
| Net Debt 1 | 67.79 | - | 24.32 | 116.1 | 92.18 | 161 | 114.4 | 70.32 |
| Reference price 2 | 4.882 | 4.904 | 1.901 | 1.270 | 2.063 | 3.743 | 3.743 | 3.743 |
| Nbr of stocks (in thousands) | 40,250 | 82,864 | 82,864 | 82,864 | 82,864 | 83,118 | - | - |
| Announcement Date | 4/7/22 | 5/30/23 | 5/13/24 | 4/11/25 | 6/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.1x | 1.09x | 1.51x | -.--% | 347M | |
| 13.43x | 2.7x | 5.84x | 2.19% | 185B | |
| 12.99x | 3.55x | 6.72x | 3.17% | 116B | |
| 9.17x | 2.97x | 4.91x | 2.48% | 86.83B | |
| 16.36x | 3.8x | 10.08x | 5.71% | 65.37B | |
| 7x | 2.52x | 3.91x | 1.64% | 63.98B | |
| 15.25x | 2.02x | 10.53x | 4.44% | 61.2B | |
| 8.01x | 1.4x | 4.37x | 1.9% | 60.51B | |
| 9.6x | 2.66x | 5.15x | 2.13% | 59.97B | |
| 11.05x | 3.47x | 4.95x | 2.05% | 59.39B | |
| Average | 10.70x | 2.62x | 5.80x | 2.57% | 75.85B | |
| Weighted average by Cap. | 11.81x | 2.84x | 6.20x | 2.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KIST Stock
- Valuation Kistos Holdings Plc
Select your edition
All financial news and data tailored to specific country editions
