Valuation Residential Secure Income plc

Stocks

Market Closed - London S.E. 11:35:17 2026-10-15 EDT			5-day change	1st Jan Change
6.620 ^GBX	-1.49%		-5.43%	-88.55%

10-15	WINNERS & LOSERS: Fusion Antibodies cost cuts; Gana Media jumps	AN
10-14	WINNERS & LOSERS: 80 Mile up as US president plots Greenland exploring	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	153.6	175.4	202.8	109.6	101.5	106.5
Change	-	14.21%	15.59%	-45.94%	-7.43%	4.97%
Enterprise Value (EV) ¹	314	366.6	407.8	314.1	298.9	283.2
Change	-	16.75%	11.25%	-22.97%	-4.86%	-5.24%
P/E	62.7x	15.6x	14.8x	-4.73x	-10.1x	-11.7x
PBR	0.86x	0.96x	1.01x	0.65x	0.67x	0.79x
PEG	-	0x	1.2x	0x	0.2x	1.28x
Capitalization / Revenue	4.77x	4.43x	6.38x	3.27x	3.33x	3.57x
EV / Revenue	9.75x	9.26x	12.8x	9.36x	9.81x	9.49x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	31.8x	29.7x	28.1x	20.7x	18.4x	18.4x
EV / FCF	119x	29.5x	56.5x	32.6x	-46.6x	-0.96x
FCF Yield	0.84%	3.39%	1.77%	3.06%	-2.15%	-104%
Dividend per Share ²	0.05	0.0504	0.0516	0.049	0.0412	0.0412
Rate of return	5.57%	4.92%	4.71%	8.28%	7.52%	7.15%
EPS ²	0.0143	0.0656	0.074	-0.125	-0.0543	-0.0493
Distribution rate	349%	76.8%	69.7%	-39.2%	-75.9%	-83.5%
Net sales ¹	32.2	39.6	31.78	33.55	30.46	29.84
EBITDA	-	-	-	-	-	-
EBIT ¹	9.88	12.32	14.53	15.17	16.21	15.42
Net income ¹	2.449	11.22	13.33	-23.15	-10.05	-9.131
Net Debt ¹	160.4	191.2	205.1	204.5	197.4	176.7
Reference price ²	0.8980	1.0250	1.0950	0.5920	0.5480	0.5760
Nbr of stocks (in thousands)	171,020	171,126	185,163	185,163	185,163	184,910
Announcement Date	1/29/21	1/20/22	3/1/23	12/4/23	1/22/25	1/23/26

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RESIDENTIAL SECURE INCOME PLC	-	-	-	-	16.24M
VIVMARK RESIDENTIAL	39.01x	12.82x	22.71x	-	47.34B
ESSEX PROPERTY TRUST, INC.	47.48x	12.2x	18.66x	3.84%	17.33B
INVITATION HOMES INC.	26.8x	8.1x	15.67x	4.49%	15.83B
SUN COMMUNITIES, INC.	-18.86x	8.79x	18.97x	3.86%	14.12B
MID-AMERICA APARTMENT COMMUNITIES, INC.	31.07x	8.63x	15.31x	5.28%	13.49B
EQUITY LIFESTYLE PROPERTIES, INC.	28.97x	9.51x	19.44x	3.58%	11.69B
AMERICAN HOMES 4 RENT	31.76x	8.54x	16.02x	4.25%	11.14B
UDR, INC.	32.87x	9.89x	16.08x	5.08%	10.99B
CAMDEN PROPERTY TRUST	73.74x	9.01x	16.17x	4.32%	10.07B
Average	32.54x	9.72x	17.67x	4.34%	15.2B
Weighted average by Cap.	33.18x	10.48x	18.86x	4.32%