Business Segments Frasers Group Plc

Equities

FRAS

GB00B1QH8P22

Other Specialty Retailers

Real-time Estimate Cboe Europe Other stock markets 13:12:48 12/06/2025 BST			5-day change	1st Jan Change
710.25 ^GBX	-0.94%		-3.80%	+16.50%

11:50am	Revolution Beauty in talks for takeover offers, equity raise	AN
06-11	Frasers Group Finalizes Mandatory Offer for Norway's XXL ASA Takeover	MT

Sales 2024 by Business Segment

See more © MarketScreener.com

Sales 2024 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	2020	2021	2022	2023	2024
Leisure Equipment Stores
Retail - UK Sports Retail	2.2B	1.97B	2.64B	3.08B	2.86B
Total Assets	3.32B	3.54B	4.16B	5.59B	5.48B
Interest Expense	-	-	-	-58.9M	-
CAPEX	-240M	-178M	-34.8M	-62.8M	-63.6M
EBT	-	-	202M	567M	-
Gross Profit	903M	829M	1.14B	1.38B	1.3B
EBITDA	227M	279M	-	-	-
D&A	214M	207M	177M	180M	110M
Operating Income	146M	29.7M	289M	341M	353M
International Retail	-	-	-	1.08B	1.29B
Total Assets	-	-	-	846M	841M
Interest Expense	-	-	-	-8.3M	-
CAPEX	-	-	-	-52.1M	-75M
EBT	-	-	-	72.9M	-
Gross Profit	-	-	-	439M	507M
D&A	-	-	-	43.7M	76.6M
Operating Income	-	-	-	69.4M	44.1M
Retail - Premium Lifestyle (Including Retail - House of Fraser)	722M	736M	1.06B	1.21B	1.2B
Total Assets	475M	439M	1B	1.86B	757M
Interest Expense	-	-	-	-1.8M	-
CAPEX	-34.3M	-24.2M	-25M	-23M	-36.8M
EBT	-	-	10.4M	55.2M	-
Gross Profit	349M	330M	475M	472M	431M
EBITDA	4.5M	53.9M	-	-	-
D&A	38.8M	26.8M	29.3M	47.8M	36.4M
Operating Income	-18M	22M	124M	50.1M	98.6M
Retail - European Retail	698M	615M	790M	-	-
Total Assets	456M	671M	486M	-	-
CAPEX	-51.8M	-17.4M	-43M	-	-
EBT	-	-	85.6M	-	-
Gross Profit	268M	240M	337M	-	-
EBITDA	51.8M	4.1M	-	-	-
D&A	120M	57.7M	40.1M	-	-
Operating Income	14.5M	-68.6M	110M	-	-
Retail - Rest of World Retail	174M	153M	150M	-	-
Total Assets	129M	159M	84.4M	-	-
CAPEX	-12.5M	-3M	-4.7M	-	-
EBT	-	-	31.9M	-	-
Gross Profit	77.4M	64M	76.7M	-	-
EBITDA	-6.8M	25.6M	-	-	-
D&A	18.1M	8M	5.5M	-	-
Operating Income	-11.6M	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	-	-	-	-	-
Personal Credit Agencies
Financial Services	-	-	-	-	111M
Total Assets	-	-	-	-	330M
Gross Profit	-	-	-	-	90.4M
D&A	-	-	-	-	1.5M
Operating Income	-	-	-	-	56.1M
Real Estate Operators And Lessors
Property	-	-	-	-	72.7M
Total Assets	-	-	-	-	129M
CAPEX	-	-	-	-	-91.8M
Gross Profit	-	-	-	-	64.9M
D&A	-	-	-	-	60.2M
Operating Income	-	-	-	-	-31.3M
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	-17.8M	-95.4M	-80.1M	-69.9M	-
Total Assets	-860M	-1.36B	-1.94B	-4.54B	-3.08B
Durable Goods Distribution
Wholesale & Licensing	178M	249M	248M	258M	-
Total Assets	344M	345M	350M	536M	-
Interest Expense	-	-	-	-100K	-
CAPEX	-	-3.5M	-400K	-3.3M	-
EBT	-	-	6M	-34.2M	-
Gross Profit	65.5M	67.5M	63.1M	77.5M	-
EBITDA	25.2M	28M	-	-	-
D&A	13.8M	7.8M	8.2M	8.1M	-
Operating Income	11.4M	20.2M	6.9M	-52.8M	-

Geographical Revenue Distribution History

Geographical breakdown of sales (GBP)

Fiscal Period: April	2020	2021	2022	2023	2024
United Kingdom (UK)	2.95B	2.72B	3.71B	4.31B	4.24B
Total Assets	3.86B	4.26B	5.49B	8.06B	6.84B
CAPEX	-262M	-196M	-292M	-362M	-296M
Europe(Excluding UK)	722M	646M	823M	1.02B	1.06B
Total Assets	473M	589M	381M	555M	457M
CAPEX	-56.8M	-17.4M	-29.4M	-104M	-93.4M
USA	235M	214M	223M	136M	130M
Total Assets	354M	256M	176M	156M	164M
CAPEX	-1.9M	-3.2M	-900K	-700K	-400K
Asia	48.9M	43.7M	44.5M	77.8M	71.6M
Total Assets	39.5M	37.9M	39.2M	46.7M	69.1M
CAPEX	-2.3M	-2.3M	-1.2M	-800K	-2.8M
Oceania	-	-	-	16.9M	35.5M
Total Assets	-	-	-	9.7M	7.5M
CAPEX	-	-	-	-	-4.9M
Total Assets	-860M	-1.36B	-1.94B	-4.54B	-3.08B