|
Market Closed -
London S.E.
11:35:04 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 410.00 GBX | +1.23% |
|
+0.24% | -1.80% |
| 08-03 | TRISTEL PLC Announces Appointment of Christopher Paul Lee to Director, Effective August 1, 2026 | CI |
| 07-27 | Canal+ signs EUR980 million French cinema deal | AN |
Company Valuation: Tristel plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 300.5 | 166.5 | 168 | 217.5 | 195.6 | 197.1 | - | - |
| Change | - | -44.6% | 0.89% | 29.49% | -10.05% | 0.76% | - | - |
| Enterprise Value (EV) 1 | 292.4 | 157.6 | 158.5 | 205.7 | 182.8 | 187.5 | 185.8 | 184 |
| Change | - | -46.11% | 0.56% | 29.81% | -11.11% | 2.57% | -0.91% | -0.95% |
| P/E | 103x | 182x | 38x | 33.8x | 29.6x | 25x | 21.7x | 18.4x |
| PBR | 9.99x | 5.75x | 5.48x | 6.71x | 5.93x | 5.65x | 5.17x | 4.62x |
| PEG | - | -2.7x | 0x | 0.8x | 13.82x | 1.4x | 1.4x | 1x |
| Capitalization / Revenue | 9.69x | 5.35x | 4.66x | 5.19x | 4.21x | 3.85x | 3.5x | 3.19x |
| EV / Revenue | 9.43x | 5.06x | 4.4x | 4.9x | 3.93x | 3.67x | 3.3x | 2.98x |
| EV / EBITDA | 34.8x | 21x | 17.7x | 19x | 14.1x | 13.1x | 11.5x | 10x |
| EV / EBIT | 52.3x | 33.4x | 25x | 25.5x | 18.1x | 16.7x | 14.2x | 12x |
| EV / FCF | 62.1x | 30x | 26.1x | 23.6x | 21.9x | 19.3x | 18.3x | 15.2x |
| FCF Yield | 1.61% | 3.33% | 3.83% | 4.23% | 4.56% | 5.17% | 5.46% | 6.57% |
| Dividend per Share 2 | 0.0655 | 0.0955 | 0.105 | 0.1352 | 0.142 | 0.1486 | 0.1572 | 0.1671 |
| Rate of return | 1.03% | 2.71% | 2.96% | 2.96% | 3.46% | 3.62% | 3.83% | 4.08% |
| EPS 2 | 0.0619 | 0.0194 | 0.0934 | 0.1354 | 0.1383 | 0.1638 | 0.1893 | 0.2233 |
| Distribution rate | 106% | 492% | 112% | 99.9% | 103% | 90.7% | 83% | 74.8% |
| Net sales 1 | 31 | 31.12 | 36.01 | 41.93 | 46.46 | 51.15 | 56.28 | 61.77 |
| EBITDA 1 | 8.399 | 7.501 | 8.96 | 10.84 | 12.99 | 14.3 | 16.15 | 18.35 |
| EBIT 1 | 5.586 | 4.724 | 6.342 | 8.071 | 10.13 | 11.24 | 13.09 | 15.29 |
| Net income 1 | 2.972 | 0.927 | 4.461 | 6.489 | 6.64 | 7.933 | 9.193 | 10.88 |
| Net Debt 1 | -8.1 | -8.9 | -9.5 | -11.8 | -12.8 | -9.586 | -11.29 | -13.06 |
| Reference price 2 | 6.380 | 3.525 | 3.550 | 4.575 | 4.100 | 4.100 | 4.100 | 4.100 |
| Nbr of stocks (in thousands) | 47,094 | 47,225 | 47,310 | 47,536 | 47,712 | 48,073 | - | - |
| Announcement Date | 10/18/21 | 10/25/22 | 10/16/23 | 10/21/24 | 10/13/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.04x | 3.67x | 13.11x | 3.62% | 261M | |
| 27.63x | 3.84x | 14.83x | 2.64% | 169B | |
| 18.25x | 3.37x | 12.04x | 3.26% | 110B | |
| 21.42x | 4.21x | 14.72x | 1.31% | 106B | |
| 25.26x | 2.48x | 10.04x | 2.86% | 73.87B | |
| 16.92x | 0.2x | 12.42x | 0.77% | 58.98B | |
| 29.48x | 7.29x | 18.84x | 1.36% | 51.28B | |
| 34.07x | 3.32x | 11.38x | 2.22% | 48.16B | |
| 35.11x | 8.73x | 24.55x | -.--% | 40.84B | |
| 34.3x | 6.01x | 18.87x | -.--% | 32.21B | |
| Average | 26.75x | 4.31x | 15.08x | 1.8% | 69.04B | |
| Weighted average by Cap. | 25.35x | 3.98x | 14.47x | 1.99% |
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
- TSTL Stock
- Valuation Tristel plc
Select your edition
All financial news and data tailored to specific country editions
