|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 268.00 GBX | -2.55% |
|
-3.25% | +48.89% |
| 06-26 | EARNINGS: CRISM, Ampeak and Ethtry widen 2025 pretax loss | AN |
| 06-26 | Kistos Holdings Plc Reports Earnings Results for the Full Year Ended December 31, 2025 | 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 | 261 | - | - |
| Change | - | 106.83% | -61.23% | -33.22% | 62.51% | 52.67% | - | - |
| Enterprise Value (EV) 1 | 264.3 | 406.4 | 181.9 | 221.3 | 263.2 | 357.7 | 280.5 | 309.2 |
| Change | - | 53.78% | -55.25% | 21.69% | 18.9% | 35.94% | -21.59% | 10.23% |
| P/E | -7.18x | 15.8x | -6.34x | -2.28x | -118x | 9.69x | 15.3x | 21.1x |
| PBR | 4.07x | - | 1.92x | 3.24x | 4.55x | 3.7x | 3.18x | - |
| PEG | - | -0x | 0x | -0x | 1.2x | -0x | -0.4x | -0.8x |
| Capitalization / Revenue | 2.19x | 0.71x | 0.76x | 0.55x | 0.91x | 0.6x | 0.66x | 0.84x |
| EV / Revenue | 2.95x | 0.71x | 0.88x | 1.16x | 1.41x | 0.82x | 0.7x | 1x |
| EV / EBITDA | 2.57x | 0.79x | 1.49x | 2.63x | 3.1x | 1.28x | 1.07x | 1.54x |
| EV / EBIT | -4.21x | 1.47x | -4.79x | -6.15x | -29.4x | 3.93x | 3x | 6.64x |
| EV / FCF | 11x | - | 2.17x | -6.22x | 11.6x | 2.54x | 2.5x | 13.8x |
| FCF Yield | 9.09% | - | 46.1% | -16.1% | 8.6% | 39.4% | 40% | 7.24% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.68 | 0.31 | -0.3 | -0.5563 | -0.0175 | 0.324 | 0.205 | 0.149 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 89.63 | 568.4 | 207 | 191 | 187 | 438.5 | 397.9 | 308.9 |
| EBITDA 1 | 102.9 | 517.2 | 122.3 | 84.17 | 84.84 | 279.3 | 262.6 | 200.4 |
| EBIT 1 | -62.77 | 276.3 | -38.01 | -35.98 | -8.948 | 91.06 | 93.64 | 46.59 |
| Net income 1 | -40.11 | 25.96 | -24.68 | -45.92 | -1.594 | 27.14 | 17.45 | 12.26 |
| Net Debt 1 | 67.79 | - | 24.32 | 116.1 | 92.18 | 96.7 | 19.45 | 48.14 |
| Reference price 2 | 4.882 | 4.904 | 1.901 | 1.270 | 2.063 | 3.140 | 3.140 | 3.140 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.69x | 0.82x | 1.28x | -.--% | 297M | |
| 11.55x | 2.27x | 5.44x | 2.81% | 147B | |
| 12.14x | 3.33x | 6.08x | 3.81% | 96.73B | |
| 8.56x | 2.8x | 4.79x | 2.82% | 77.97B | |
| 13.35x | 3.72x | 5.42x | 2.12% | 57.58B | |
| 8.04x | 2.65x | 4.16x | 1.76% | 56.99B | |
| 9.55x | 1.41x | 4.79x | 2.08% | 54.88B | |
| 10.69x | 2.56x | 4.88x | 2.61% | 51.95B | |
| 12.19x | 3.36x | 4.99x | 6.3% | 43.03B | |
| 12.4x | 4.02x | 5.78x | 1.25% | 33.17B | |
| Average | 10.82x | 2.69x | 4.76x | 2.56% | 61.91B | |
| Weighted average by Cap. | 10.95x | 2.79x | 5.22x | 2.88% |
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
