Valuation Topps Tiles Plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:18 2026-06-25 EDT			5-day change	1st Jan Change
35.40 ^GBX	+4.12%		+1.72%	-11.50%

06-02	Topps Tiles Plc Announces Appointment of Caroline Frances Browne as Director, Effective May 26, 2026	CI
05-25	Topps Tiles Plc, H1 2026 Earnings Call, May 21, 2026

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	134	79.43	96.27	86.53	66.85	69.31	-	-
Change	-	-40.74%	21.2%	-10.12%	-22.75%	3.69%	-	-
Enterprise Value (EV) ¹	217.6	166.1	167.4	163.8	159.2	163.7	160.9	156.2
Change	-	-23.65%	0.78%	-2.15%	-2.79%	2.77%	-1.71%	-2.93%
P/E	-	-	30.4x	-6.64x	11.3x	6.87x	6.36x	5.24x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	0x	-0x	0.1x	0.79x	0.2x
Capitalization / Revenue	0.59x	0.32x	0.37x	0.34x	0.23x	0.23x	0.23x	0.22x
EV / Revenue	0.95x	0.67x	0.64x	0.65x	0.54x	0.55x	0.53x	0.5x
EV / EBITDA	4.7x	3.83x	4.11x	4.82x	4.8x	4.22x	3.85x	3.44x
EV / EBIT	11.2x	8.5x	9.96x	14.9x	10.3x	10x	8.48x	7.38x
EV / FCF	121x	208x	11.4x	14.5x	61.2x	39.4x	17.5x	13.9x
FCF Yield	0.83%	0.48%	8.78%	6.9%	1.63%	2.54%	5.72%	7.17%
Dividend per Share ²	0.031	0.036	0.036	0.024	0.029	0.029	0.0306	0.0367
Rate of return	4.52%	8.88%	7.35%	5.45%	8.53%	8.21%	8.64%	10.4%
EPS ²	-	-	0.0161	-0.0663	0.0301	0.0515	0.0557	0.0675
Distribution rate	-	-	224%	-36.2%	96.3%	56.4%	55%	54.3%
Net sales ¹	228	247.2	262.7	251.8	295.8	295.4	302.1	314.5
EBITDA ¹	46.31	43.35	40.75	33.98	33.21	38.77	41.75	45.38
EBIT ¹	19.34	19.53	16.8	11	15.5	16.35	18.98	21.17
Net income ¹	-	-	3.206	-13.03	5.988	8.467	10.97	13.4
Net Debt ¹	83.55	86.69	71.13	77.28	92.4	94.35	91.56	86.85
Reference price ²	0.6860	0.4055	0.4900	0.4400	0.3400	0.3540	0.3540	0.3540
Nbr of stocks (in thousands)	195,378	195,885	196,477	196,665	196,612	195,801	-	-
Announcement Date	11/30/21	11/29/22	11/28/23	11/26/24	12/2/25	-	-	-