Valuation Ashmore Group Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 09:05:54 08/07/2025 BST			5-day change	1st Jan Change
164.35 ^GBX	+3.56%		+3.71%	+1.31%

06-30	Ashmore Group plc Announces Board Changes	CI
06-27	Ashmore Group Plc, H1 2025 Earnings Call, Feb 07, 2025

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,791	2,542	1,464	1,372	1,129	1,041	-	-
Change	-	-8.92%	-42.42%	-6.25%	-17.75%	-7.8%	-	-
Enterprise Value (EV) ¹	2,290	2,086	911.9	893.8	623.4	653.6	702.2	746.1
Change	-	-8.92%	-56.29%	-1.98%	-30.26%	4.85%	7.44%	6.25%
P/E ratio	16.2x	11.2x	17.6x	17.1x	12.6x	17.2x	18.5x	17.7x
PBR	3.2x	2.79x	1.54x	1.53x	1.28x	1.2x	1.27x	1.34x
PEG	-	0.3x	-0.3x	-4.69x	1.1x	-0.5x	-2.72x	3.77x
Capitalization / Revenue	8.45x	8.72x	5.58x	6.99x	5.96x	6.95x	7.26x	6.59x
EV / Revenue	6.93x	7.15x	3.47x	4.55x	3.29x	4.36x	4.9x	4.72x
EV / EBITDA	10.3x	10.7x	5.55x	8.42x	8x	11.2x	13.2x	11.9x
EV / EBIT	10.5x	10.8x	5.66x	8.68x	8.33x	11.2x	12.9x	11.5x
EV / FCF	11.3x	14x	5.81x	8.59x	7.06x	13.6x	15.1x	12.1x
FCF Yield	8.81%	7.12%	17.2%	11.6%	14.2%	7.35%	6.64%	8.28%
Dividend per Share ²	0.169	0.169	0.169	0.169	0.169	0.169	0.169	0.169
Rate of return	4.05%	4.39%	7.62%	8.13%	9.94%	10.6%	10.6%	10.6%
EPS ²	0.2568	0.3423	0.1261	0.1215	0.1355	0.0921	0.0858	0.0898
Distribution rate	65.8%	49.4%	134%	139%	125%	184%	197%	188%
Net sales ¹	330.5	291.7	262.5	196.4	189.3	149.8	143.4	157.9
EBITDA ¹	222.5	195.7	164.3	106.2	77.9	58.14	53.15	62.94
EBIT ¹	219.1	192.9	161.2	103	74.8	58.16	54.45	64.72
Net income ¹	182.1	240.1	88.5	83.3	93.7	64.33	59.12	63.04
Net Debt ¹	-500.9	-456.1	-552	-478.6	-505.4	-387.1	-338.5	-294.6
Reference price ²	4.172	3.850	2.218	2.080	1.701	1.587	1.587	1.587
Nbr of stocks (in thousands)	669,034	660,311	659,991	659,804	663,586	655,765	-	-
Announcement Date	11/09/20	03/09/21	02/09/22	06/09/23	05/09/24	-	-	-

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	17.24x	4.36x	11.24x	10.65%	1.42B
KKR & CO. INC.	50.85x	15.61x	21.17x	0.55%	121B
BLACKSTONE INC.	30.65x	10.22x	17.94x	2.69%	118B
ARES MANAGEMENT CORPORATION	34.07x	-	-	2.58%	38.2B
THE CARLYLE GROUP INC.	15.3x	5.24x	13.1x	2.56%	19.86B
AMUNDI	11.1x	4.2x	8.39x	6.26%	16.48B
ARES CAPITAL CORPORATION	11.97x	9.88x	-	8.6%	15.5B
FRANKLIN RESOURCES, INC.	22.15x	1.29x	6.18x	5.2%	12.9B
CHINA CITIC FINANCIAL ASSET MANAGEMENT CO., LTD.	9.44x	-	-	-	12.68B
HDFC ASSET MANAGEMENT COMPANY LIMITED	38.71x	-	-	2.01%	12.47B
Average	24.15x	7.26x	13.00x	4.57%	36.85B
Weighted average by Cap.	34.33x	11.28x	17.85x	2.47%