Valuation Ashmore Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:29 12/01/2026 GMT			5-day change	1st Jan Change
187.10 ^GBX	+1.24%		+0.05%	+6.01%

01-05	UK's FTSE 100 closes above 10,000 for first time on mining, defence gains	RE
01-05	UK's FTSE 100 hovers near 10,000 mark as Venezuela strikes lift defence, mining stocks	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,542	1,464	1,372	1,129	1,026	1,220	-	-
Change	-	-42.42%	-6.25%	-17.75%	-9.08%	18.85%	-	-
Enterprise Value (EV) ¹	2,086	911.9	893.8	623.4	682.2	867.8	896.4	919.5
Change	-	-56.29%	-1.98%	-30.26%	9.43%	27.21%	3.3%	2.57%
P/E ratio	11.2x	17.6x	17.1x	12.6x	13.3x	20.9x	21.9x	21.1x
PBR	2.79x	1.54x	1.53x	1.28x	1.3x	1.63x	1.85x	1.94x
PEG	-	-0.3x	-4.69x	1.1x	-1x	-0.9x	-4.58x	5.19x
Capitalization / Revenue	8.72x	5.58x	6.99x	5.96x	7.12x	8.81x	8.08x	7.26x
EV / Revenue	7.15x	3.47x	4.55x	3.29x	4.73x	6.27x	5.94x	5.47x
EV / EBITDA	10.7x	5.55x	8.42x	8x	13x	18.2x	15.9x	13.5x
EV / EBIT	10.8x	5.66x	8.68x	8.33x	13.8x	19.5x	16.8x	14.1x
EV / FCF	14x	5.81x	8.59x	7.06x	14.1x	18.1x	14.1x	12.4x
FCF Yield	7.12%	17.2%	11.6%	14.2%	7.09%	5.53%	7.1%	8.05%
Dividend per Share ²	0.169	0.169	0.169	0.169	0.169	0.169	0.169	0.169
Rate of return	4.39%	7.62%	8.13%	9.94%	10.8%	9.03%	9.03%	9.03%
EPS ²	0.3423	0.1261	0.1215	0.1355	0.1177	0.0896	0.0853	0.0888
Distribution rate	49.4%	134%	139%	125%	144%	189%	198%	190%
Net sales ¹	291.7	262.5	196.4	189.3	144.1	138.5	151	168.1
EBITDA ¹	195.7	164.3	106.2	77.9	52.5	47.61	56.51	67.97
EBIT ¹	192.9	161.2	103	74.8	49.4	44.49	53.39	64.99
Net income ¹	240.1	88.5	83.3	93.7	81.2	61.68	61.35	67.18
Net Debt ¹	-456.1	-552	-478.6	-505.4	-344.1	-351.9	-323.3	-300.3
Reference price ²	3.850	2.218	2.080	1.701	1.565	1.871	1.871	1.871
Nbr of stocks (in thousands)	660,311	659,991	659,804	663,586	655,765	651,923	-	-
Announcement Date	03/09/21	02/09/22	06/09/23	05/09/24	05/09/25	-	-	-

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.($)
ASHMORE GROUP PLC	20.71x	6.16x	17.68x	9.14%	1.62B
BLACKSTONE INC.	29.6x	10.41x	19.5x	2.94%	123B
KKR & CO. INC.	62.05x	15.13x	20.76x	0.55%	120B
ARES MANAGEMENT CORPORATION	34.91x	9.19x	22.8x	2.56%	38.76B
THE CARLYLE GROUP INC.	17.89x	6.04x	13.98x	2.15%	23.57B
AMUNDI	9.96x	4.07x	8.26x	5.83%	17.68B
ARES CAPITAL CORPORATION	10.64x	9.76x	-	9.3%	14.77B
FRANKLIN RESOURCES, INC.	12.45x	1.45x	5.67x	5.13%	13.38B
HDFC ASSET MANAGEMENT COMPANY LIMITED	36.79x	-	-	2.1%	11.98B
BLUE OWL CAPITAL INC.	18.33x	4.91x	10.19x	5.68%	10.46B
Average	25.33x	7.46x	14.85x	4.54%	37.56B
Weighted average by Cap.	37.38x	10.71x	18.54x	2.63%