Valuation Ashmore Group Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 11:20:18 14/05/2026 BST			5-day change	1st Jan Change
218.80 ^GBX	+1.20%		+2.34%	+23.97%

05-07	Britain's M&G posts first-quarter net inflows on Daiichi Life boost	RE
05-07	Britain's M&G posts first-quarter net inflows on Daiichi Life boost	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	1,406	-	-
Change	-	-42.42%	-6.25%	-17.75%	-9.08%	36.96%	-	-
Enterprise Value (EV) ¹	2,086	911.9	893.8	623.4	682.2	1,079	1,116	1,144
Change	-	-56.29%	-1.98%	-30.26%	9.43%	58.16%	3.43%	2.56%
P/E ratio	11.2x	17.6x	17.1x	12.6x	13.3x	15x	22.3x	19.8x
PBR	2.79x	1.54x	1.53x	1.28x	1.3x	1.83x	2.05x	2.14x
PEG	-	-0.3x	-4.69x	1.1x	-1x	0.7x	-0.7x	1.6x
Capitalization / Revenue	8.72x	5.58x	6.99x	5.96x	7.12x	10x	9.04x	8.14x
EV / Revenue	7.15x	3.47x	4.55x	3.29x	4.73x	7.69x	7.18x	6.62x
EV / EBITDA	10.7x	5.55x	8.42x	8x	13x	22.8x	18.7x	15.9x
EV / EBIT	10.8x	5.66x	8.68x	8.33x	13.8x	24.5x	20.3x	17.3x
EV / FCF	14x	5.81x	8.59x	7.06x	14.1x	10.2x	15.3x	13.8x
FCF Yield	7.12%	17.2%	11.6%	14.2%	7.09%	9.83%	6.56%	7.22%
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%	7.82%	7.82%	7.82%
EPS ²	0.3423	0.1261	0.1215	0.1355	0.1177	0.1438	0.0969	0.1089
Distribution rate	49.4%	134%	139%	125%	144%	118%	174%	155%
Net sales ¹	291.7	262.5	196.4	189.3	144.1	140.3	155.4	172.8
EBITDA ¹	195.7	164.3	106.2	77.9	52.5	47.41	59.54	71.82
EBIT ¹	192.9	161.2	103	74.8	49.4	44.08	55.06	66.25
Net income ¹	240.1	88.5	83.3	93.7	81.2	91.89	66.44	75.25
Net Debt ¹	-456.1	-552	-478.6	-505.4	-344.1	-326.7	-289.7	-261.2
Reference price ²	3.850	2.218	2.080	1.701	1.565	2.162	2.162	2.162
Nbr of stocks (in thousands)	660,311	659,991	659,804	663,586	655,765	650,150	-	-
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	15.03x	7.69x	22.75x	7.82%	1.9B
BLACKSTONE INC.	19.97x	6.93x	13.29x	4.32%	93.96B
KKR & CO. INC.	26.98x	8.46x	13.42x	0.81%	87.48B
ARES MANAGEMENT CORPORATION	20.56x	5.95x	13.78x	4.4%	27.78B
AMUNDI	11.81x	4.59x	9.01x	5.53%	20.22B
THE CARLYLE GROUP INC.	13.47x	4.59x	12.98x	2.85%	17.7B
FRANKLIN RESOURCES, INC.	18.63x	1.83x	6.93x	4.1%	16.65B
ARES CAPITAL CORPORATION	12.08x	9.24x	-	10.22%	13.48B
HDFC ASSET MANAGEMENT COMPANY LIMITED	38.86x	-	-	1.98%	11.87B
Average	19.71x	6.16x	13.17x	4.67%	32.34B
Weighted average by Cap.	21.47x	6.81x	12.71x	3.45%