Valuation Residential Secure Income plc

Stocks

Market Closed - London S.E. 11:35:26 2026-09-18 EDT			5-day change	1st Jan Change
7.100 ^GBX	-4.05%		-3.27%	-87.72%

09-18	WINNERS & LOSERS: Mothercare review; Dianomi agrees acquisition	AN
09-14	WINNERS & LOSERS: Tribal to sell assets; Brave Bison ups System1 tilt	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	-	-	-	-	17.57M
VIVMARK RESIDENTIAL	41.26x	12.82x	22.85x	-	47.37B
ESSEX PROPERTY TRUST, INC.	48.09x	12.22x	18.75x	3.84%	17.36B
INVITATION HOMES INC.	27.31x	8.2x	15.71x	4.47%	15.89B
MID-AMERICA APARTMENT COMMUNITIES, INC.	31.83x	8.77x	15.56x	5.16%	13.8B
SUN COMMUNITIES, INC.	-30.56x	8.49x	18.64x	3.93%	13.85B
EQUITY LIFESTYLE PROPERTIES, INC.	29.26x	9.53x	19.48x	3.57%	11.72B
AMERICAN HOMES 4 RENT	31.81x	8.55x	16.01x	4.24%	11.16B
UDR, INC.	32.65x	9.84x	16.01x	5.13%	10.89B
CAMDEN PROPERTY TRUST	87.57x	8.92x	16.02x	4.28%	10.16B
Average	33.25x	9.70x	17.67x	4.33%	15.22B
Weighted average by Cap.	34.05x	10.47x	18.89x	4.31%