Business Segments Frasers Group Plc

Equities

FRAS

GB00B1QH8P22

Other Specialty Retailers

Market Closed - London S.E. Other stock markets 16:35:22 05/12/2025 GMT			5-day change	1st Jan Change
678.50 ^GBX	-3.62%		-11.77%	+11.41%

12-05	JPMorgan likes Greggs; RBC cuts Bank of Ireland	AN
12-04	British Equities Bounce Back; Trustpilot Plunges on Short Seller Report	MT

Sales 2025 by Business Segment

See more © MarketScreener.com

Sales 2025 by Geography

See more © MarketScreener.com

Historical Breakdown of Revenue by Business Segments

Operating Income: Breakdown by Business Segment

Breakdown by Business Segment (GBP)

Fiscal Period: April	2021	2022	2023	2024	2025
Leisure Equipment Stores
Retail - UK Sports Retail	1.97B	2.64B	3.08B	2.86B	2.7B
Total Assets	3.54B	4.16B	5.59B	5.48B	7.24B
Interest Expense	-	-	-58.9M	-	-
CAPEX	-178M	-34.8M	-62.8M	-63.6M	-52.5M
EBT	-	202M	567M	-	-
Gross Profit	829M	1.14B	1.38B	1.3B	1.3B
EBITDA	279M	-	-	-	-
D&A	207M	177M	180M	110M	134M
Operating Income	29.7M	289M	341M	353M	366M
Retail - Premium Lifestyle (Including Retail - House of Fraser)	736M	1.06B	1.21B	1.2B	1.05B
Total Assets	439M	1B	1.86B	757M	1.39B
Interest Expense	-	-	-1.8M	-	-
CAPEX	-24.2M	-25M	-23M	-36.8M	-40M
EBT	-	10.4M	55.2M	-	-
Gross Profit	330M	475M	472M	431M	413M
EBITDA	53.9M	-	-	-	-
D&A	26.8M	29.3M	47.8M	36.4M	27.2M
Operating Income	22M	124M	50.1M	98.6M	132M
International Retail	-	-	1.08B	1.29B	1.01B
Total Assets	-	-	846M	841M	780M
Interest Expense	-	-	-8.3M	-	-
CAPEX	-	-	-52.1M	-75M	-60.2M
EBT	-	-	72.9M	-	-
Gross Profit	-	-	439M	507M	454M
D&A	-	-	43.7M	76.6M	69.3M
Operating Income	-	-	69.4M	44.1M	38.1M
Retail - European Retail	615M	790M	-	-	-
Total Assets	671M	486M	-	-	-
CAPEX	-17.4M	-43M	-	-	-
EBT	-	85.6M	-	-	-
Gross Profit	240M	337M	-	-	-
EBITDA	4.1M	-	-	-	-
D&A	57.7M	40.1M	-	-	-
Operating Income	-68.6M	110M	-	-	-
Retail - Rest of World Retail	153M	150M	-	-	-
Total Assets	159M	84.4M	-	-	-
CAPEX	-3M	-4.7M	-	-	-
EBT	-	31.9M	-	-	-
Gross Profit	64M	76.7M	-	-	-
EBITDA	25.6M	-	-	-	-
D&A	8M	5.5M	-	-	-
Operating Income	19.6M	34.4M	-	-	-
Retail - Premium Lifestyle	-	-	-	-	-
Total Assets	-	-	-	-	-
CAPEX	-	-	-	-	-
Gross Profit	-	-	-	-	-
EBITDA	-	-	-	-	-
D&A	-	-	-	-	-
Operating Income	-	-	-	-	-
Retail - International Sports Retail	-	-	-	-	-
Total Assets	-	-	-	-	-
CAPEX	-	-	-	-	-
Gross Profit	-	-	-	-	-
EBITDA	-	-	-	-	-
D&A	-	-	-	-	-
Operating Income	-	-	-	-	-
Real Estate Operators And Lessors
Property	-	-	-	72.7M	86.6M
Total Assets	-	-	-	129M	160M
CAPEX	-	-	-	-91.8M	-259M
Gross Profit	-	-	-	64.9M	77M
D&A	-	-	-	60.2M	44.2M
Operating Income	-	-	-	-31.3M	4.5M
Personal Credit Agencies
Financial Services	-	-	-	111M	85.3M
Total Assets	-	-	-	330M	230M
Gross Profit	-	-	-	90.4M	63.2M
D&A	-	-	-	1.5M	400K
Operating Income	-	-	-	56.1M	17M
Department Stores
Retail - House of Fraser Retail	-	-	-	-	-
Total Assets	-	-	-	-	-
CAPEX	-	-	-	-	-
Gross Profit	-	-	-	-	-
EBITDA	-	-	-	-	-
D&A	-	-	-	-	-
Operating Income	-	-	-	-	-
Men's Apparel Stores
Retail - Sports Retail	-	-	-	-	-
Total Assets	-	-	-	-	-
CAPEX	-	-	-	-	-
Gross Profit	-	-	-	-	-
EBITDA	-	-	-	-	-
D&A	-	-	-	-	-
Operating Income	-	-	-	-	-
Eliminations	-95.4M	-80.1M	-69.9M	-	-
Total Assets	-1.36B	-1.94B	-4.54B	-3.08B	-4.66B
Durable Goods Distribution
Wholesale & Licensing	249M	248M	258M	-	-
Total Assets	345M	350M	536M	-	-
Interest Expense	-	-	-100K	-	-
CAPEX	-3.5M	-400K	-3.3M	-	-
EBT	-	6M	-34.2M	-	-
Gross Profit	67.5M	63.1M	77.5M	-	-
EBITDA	28M	-	-	-	-
D&A	7.8M	8.2M	8.1M	-	-
Operating Income	20.2M	6.9M	-52.8M	-	-

Geographical Revenue Distribution History

Geographical breakdown of sales (GBP)

Fiscal Period: April	2021	2022	2023	2024	2025
United Kingdom (UK)	2.72B	3.71B	4.31B	4.24B	3.91B
Total Assets	4.26B	5.49B	8.06B	6.84B	9.13B
CAPEX	-196M	-292M	-362M	-296M	-408M
Europe(Excluding UK)	646M	823M	1.02B	1.06B	788M
Total Assets	589M	381M	555M	457M	499M
CAPEX	-17.4M	-29.4M	-104M	-93.4M	-104M
USA	214M	223M	136M	130M	114M
Total Assets	256M	176M	156M	164M	105M
CAPEX	-3.2M	-900K	-700K	-400K	-3.4M
Asia	43.7M	44.5M	77.8M	71.6M	82M
Total Assets	37.9M	39.2M	46.7M	69.1M	55.6M
CAPEX	-2.3M	-1.2M	-800K	-2.8M	-10.3M
Oceania	-	-	16.9M	35.5M	28.5M
Total Assets	-	-	9.7M	7.5M	5.2M
CAPEX	-	-	-	-4.9M	-100K
Total Assets	-1.36B	-1.94B	-4.54B	-3.08B	-4.66B