|
Real-time Estimate
Cboe Europe
08:02:22 19/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 224.10 GBX | -0.49% |
|
+2.27% | +27.59% |
| 09-24 | Colombia's Isagen sells power assets to EDF, BTG Pactual | RE |
| 09-21 | Brazil's Patria Investment, Ashmore's Colombia branch sell solar plant to Isagen | RE |
Company Valuation: Ashmore Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,464 | 1,372 | 1,129 | 1,026 | 1,308 | 1,466 | - | - |
| Change | - | -6.25% | -17.75% | -9.08% | 27.46% | 12.04% | - | - |
| Enterprise Value (EV) 1 | 911.9 | 893.8 | 623.4 | 682.2 | 960.2 | 1,156 | 1,185 | 1,203 |
| Change | - | -1.98% | -30.26% | 9.43% | 40.76% | 20.42% | 2.45% | 1.59% |
| P/E | 17.6x | 17.1x | 12.6x | 13.3x | 13.4x | 25.9x | 22.4x | 20.6x |
| PBR | 1.54x | 1.53x | 1.28x | 1.3x | 1.65x | 2.04x | 2.12x | 2.19x |
| PEG | - | -4.69x | 1.1x | -1x | 0.5x | -0.6x | 1.4x | 2.34x |
| Capitalization / Revenue | 5.58x | 6.99x | 5.96x | 7.12x | 9.31x | 9.47x | 8.55x | 7.73x |
| EV / Revenue | 3.47x | 4.55x | 3.29x | 4.73x | 6.83x | 7.47x | 6.91x | 6.35x |
| EV / EBITDA | 5.55x | 8.42x | 8x | 13x | 26.9x | 19.7x | 17.1x | 15.4x |
| EV / EBIT | 5.66x | 8.68x | 8.33x | 13.8x | 29.9x | 21.4x | 18.5x | 16.2x |
| EV / FCF | 5.81x | 8.59x | 7.06x | 14.1x | 44.2x | 17.4x | 14.8x | 13.6x |
| FCF Yield | 17.2% | 11.6% | 14.2% | 7.09% | 2.26% | 5.76% | 6.76% | 7.38% |
| Dividend per Share 2 | 0.169 | 0.169 | 0.169 | 0.169 | 0.169 | 0.169 | 0.169 | 0.169 |
| Rate of return | 7.62% | 8.13% | 9.94% | 10.8% | 8.4% | 7.5% | 7.5% | 7.5% |
| EPS 2 | 0.1261 | 0.1215 | 0.1355 | 0.1177 | 0.15 | 0.0869 | 0.1004 | 0.1092 |
| Distribution rate | 134% | 139% | 125% | 144% | 113% | 195% | 168% | 155% |
| Net sales 1 | 262.5 | 196.4 | 189.3 | 144.1 | 140.5 | 154.8 | 171.3 | 189.6 |
| EBITDA 1 | 164.3 | 106.2 | 77.9 | 52.5 | 35.7 | 58.6 | 69.18 | 78.17 |
| EBIT 1 | 161.2 | 103 | 74.8 | 49.4 | 32.1 | 54.01 | 63.98 | 74.39 |
| Net income 1 | 88.5 | 83.3 | 93.7 | 81.2 | 103.3 | 59.35 | 68.49 | 74.43 |
| Net Debt 1 | -552 | -478.6 | -505.4 | -344.1 | -347.9 | -309.4 | -281 | -262.2 |
| Reference price 2 | 2.218 | 2.080 | 1.701 | 1.565 | 2.012 | 2.252 | 2.252 | 2.252 |
| Nbr of stocks (in thousands) | 659,991 | 659,804 | 663,586 | 655,765 | 650,150 | 650,807 | - | - |
| Announcement Date | 02/09/22 | 06/09/23 | 05/09/24 | 05/09/25 | 07/09/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.93x | 7.47x | 19.73x | 7.5% | 1.96B | |
| 21.54x | 5.89x | 12.69x | 2.02% | 175B | |
| 13.63x | 3.36x | - | 2.6% | 147B | |
| 15.37x | 7.13x | - | 1.61% | 96.43B | |
| 17.93x | 6.36x | 11.5x | 4.79% | 85.28B | |
| 23.12x | 11.54x | 20.62x | 0.91% | 77.39B | |
| 21.29x | 11.22x | 18.33x | 4.43% | 72.31B | |
| 12.32x | 4.76x | - | 2.12% | 45.21B | |
| 11.03x | 1.63x | 5.06x | 1.34% | 44.24B | |
| Average | 18.02x | 6.59x | 14.66x | 3.04% | 82.83B | |
| Weighted average by Cap. | 17.73x | 6.39x | 14.00x | 2.5% |
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
- ASHM Stock
- Valuation Ashmore Group Plc
Select your edition
All financial news and data tailored to specific country editions
