|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 280.00 GBX | -1.06% |
|
+9.80% | +55.56% |
| 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 | 272.8 | - | - |
| Change | - | 106.83% | -61.23% | -33.22% | 62.51% | 59.55% | - | - |
| Enterprise Value (EV) 1 | 264.3 | 406.4 | 181.9 | 221.3 | 263.2 | 369.5 | 292.2 | 320.9 |
| Change | - | 53.78% | -55.25% | 21.69% | 18.9% | 40.41% | -20.91% | 9.81% |
| P/E | -7.18x | 15.8x | -6.34x | -2.28x | -118x | 10.2x | 16.2x | 22.3x |
| PBR | 4.07x | - | 1.92x | 3.24x | 4.55x | 3.91x | 3.36x | - |
| PEG | - | -0x | 0x | -0x | 1.2x | -0x | -0.4x | -0.8x |
| Capitalization / Revenue | 2.19x | 0.71x | 0.76x | 0.55x | 0.91x | 0.62x | 0.69x | 0.88x |
| EV / Revenue | 2.95x | 0.71x | 0.88x | 1.16x | 1.41x | 0.84x | 0.73x | 1.04x |
| EV / EBITDA | 2.57x | 0.79x | 1.49x | 2.63x | 3.1x | 1.32x | 1.11x | 1.6x |
| EV / EBIT | -4.21x | 1.47x | -4.79x | -6.15x | -29.4x | 4.06x | 3.12x | 6.89x |
| EV / FCF | 11x | - | 2.17x | -6.22x | 11.6x | 2.62x | 2.61x | 14.3x |
| FCF Yield | 9.09% | - | 46.1% | -16.1% | 8.6% | 38.1% | 38.4% | 6.98% |
| 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 | 3.317 | 3.317 | 3.317 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.24x | 0.85x | 1.33x | -.--% | 314M | |
| 10.87x | 2.11x | 4.96x | 3.06% | 135B | |
| 11.18x | 3.07x | 5.71x | 4.15% | 88.14B | |
| 7.82x | 2.66x | 4.43x | 3% | 73.28B | |
| 7.12x | 2.4x | 3.9x | 1.91% | 53.3B | |
| 11.45x | 3.46x | 4.8x | 2.32% | 52.49B | |
| 9.51x | 2.33x | 4.51x | 2.71% | 49.95B | |
| 8.5x | 1.28x | 4.46x | 2.27% | 49.81B | |
| 10.32x | 2.97x | 4.4x | 7.36% | 37.94B | |
| 10.75x | 3.86x | 5.5x | 1.28% | 32B | |
| Average | 9.78x | 2.50x | 4.40x | 2.81% | 57.21B | |
| Weighted average by Cap. | 9.86x | 2.58x | 4.81x | 3.13% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
