Valuation Frasers Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:29 11/05/2026 BST			5-day change	1st Jan Change
692.50 ^GBX	+0.07%		+6.21%	+2.14%

04-30	Inventory clean-up helps Puma beat first-quarter expectations	RE
04-30	Inventory clean-up helps Puma beat first-quarter expectations	RE

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,520	3,128	3,448	3,447	2,836	2,982	-	-
Change	-	24.13%	10.22%	-0.02%	-17.73%	5.15%	-	-
Enterprise Value (EV) ¹	2,769	3,519	3,864	3,894	3,777	4,508	4,397	4,287
Change	-	27.12%	9.8%	0.78%	-3.02%	19.35%	-2.44%	-2.5%
P/E ratio	-30.4x	13.8x	7.22x	9.17x	9.7x	6.79x	6.63x	6.49x
PBR	2.11x	2.43x	-	1.89x	1.45x	1.38x	1.24x	1.44x
PEG	-	-0x	0x	-0.5x	-0.4x	0.1x	2.81x	3.04x
Capitalization / Revenue	0.7x	0.66x	0.62x	0.62x	0.58x	0.56x	0.55x	0.53x
EV / Revenue	0.76x	0.74x	0.69x	0.7x	0.77x	0.85x	0.8x	0.76x
EV / EBITDA	7.08x	4.28x	5.49x	4.92x	4.62x	5.14x	4.75x	4.61x
EV / EBIT	16.7x	6.19x	8.89x	7.69x	6.96x	8.24x	7.39x	6.98x
EV / FCF	8.65x	16.2x	53.5x	9.38x	7.1x	13.3x	21.2x	18.1x
FCF Yield	11.6%	6.18%	1.87%	10.7%	14.1%	7.53%	4.72%	5.54%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.165	0.48	1.061	0.868	0.675	1.02	1.044	1.066
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,625	4,747	5,565	5,538	4,926	5,281	5,465	5,673
EBITDA ¹	390.8	821.4	703.9	790.8	817.7	876.2	925.1	929.1
EBIT ¹	165.4	568.7	434.7	506.2	542.3	547.2	595	613.8
Net income ¹	-83	290.2	501.3	380.8	292.1	448.4	450.5	467.8
Net Debt ¹	248.9	391.6	416.8	447.6	941	1,526	1,416	1,306
Reference price ²	5.020	6.635	7.660	7.960	6.550	6.925	6.925	6.925
Nbr of stocks (in thousands)	501,953	471,424	450,088	433,019	432,929	430,559	-	-
Announcement Date	05/08/21	21/07/22	27/07/23	18/07/24	17/07/25	-	-	-

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.($)
FRASERS GROUP PLC	6.78x	0.85x	5.14x	-.--%	4.06B
AMER SPORTS, INC.	31.12x	2.74x	15.13x	-.--%	20.96B
DICK'S SPORTING GOODS, INC.	16x	0.94x	8.96x	2.27%	20.11B
SUPER RETAIL GROUP LIMITED	13.62x	0.93x	5.28x	5.12%	1.9B
ASAHI CO., LTD.	12.48x	-	-	3.97%	210M
BIKE24 HOLDING AG	95.67x	0.45x	7.25x	-.--%	149M
GRABAGUN DIGITAL HOLDINGS INC.	-11.27x	-0.11x	1.36x	-	86.14M
KMD BRANDS LIMITED	-17.16x	0.39x	2.89x	-.--%	68.59M
Average	18.40x	0.88x	6.57x	1.62%	5.94B
Weighted average by Cap.	21.92x	1.72x	11.19x	1.18%