Valuation Rathbones Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:17 10/12/2025 GMT			5-day change	1st Jan Change
1,824.00 ^GBX	-0.22%		+1.33%	+9.88%

12-04	Kepler Cheuvreux Starts Rathbones Coverage at Buy	MT
11-25	Sadif Downgrades Rathbones Group to Strong Sell, Reduces PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	848.7	1,155	1,198	1,506	1,739	1,899	-	-
Change	-	36.13%	3.72%	25.66%	15.49%	9.18%	-	-
Enterprise Value (EV)	-877.2	-210.9	-123.2	1,506	1,739	1,899	1,899	1,899
Change	-	75.96%	41.59%	1,322.22%	15.49%	9.18%	0%	0%
P/E ratio	32.4x	15.3x	24.9x	34.3x	27.5x	20x	12.2x	10.9x
PBR	1.61x	1.79x	1.88x	-	-	-	-	-
PEG	-	0x	-0.7x	-0.9x	1.5x	0.4x	0.2x	0.9x
Capitalization / Revenue	2.32x	2.65x	2.63x	2.64x	1.94x	2.08x	1.99x	1.92x
EV / Revenue	-0x	-0x	-0x	0x	0x	2.08x	1.99x	1.92x
EV / EBITDA	-	-	-0x	0x	0x	7.67x	6.37x	5.92x
EV / EBIT	-0x	-0x	-0x	0x	0x	8.04x	6.89x	6.52x
EV / FCF	-0x	0x	-0x	-	0x	11.6x	6.61x	5.9x
FCF Yield	2.21%	-19.6%	23.3%	-	13.6%	8.65%	15.1%	17%
Dividend per Share ²	0.72	0.81	0.84	0.87	0.93	0.9756	1.059	1.13
Rate of return	4.68%	4.08%	4.13%	4.99%	5.6%	5.34%	5.79%	6.18%
EPS ²	0.476	1.293	0.816	0.508	0.604	0.9163	1.503	1.678
Distribution rate	151%	62.6%	103%	171%	154%	106%	70.4%	67.4%
Net sales ¹	366.1	435.9	455.9	571.1	895.9	914.6	952.2	987.7
EBITDA ¹	-	-	132	174.2	263.4	247.6	298.2	320.6
EBIT ¹	92.53	120.7	97.06	127.1	227.6	236.2	275.5	291.1
Net income ¹	26.65	75.23	48.98	37.5	65.5	99.14	154.4	172.2
Net Debt	-1,726	-1,366	-1,322	-	-	-	-	-
Reference price ²	15.40	19.84	20.35	17.42	16.60	18.28	18.28	18.28
Nbr of stocks (in thousands)	55,110	58,231	58,885	86,442	104,768	103,878	-	-
Announcement Date	04/03/21	24/02/22	01/03/23	06/03/24	26/02/25	-	-	-

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.($)
RATHBONES GROUP PLC	19.95x	-	-	5.34%	2.53B
BLACKSTONE INC.	29.22x	10.32x	19.31x	2.91%	122B
KKR & CO. INC.	62.57x	15.02x	20.93x	0.55%	121B
ARES MANAGEMENT CORPORATION	34.95x	9.21x	21.7x	2.55%	38.82B
THE CARLYLE GROUP INC.	13.82x	5.47x	11.78x	2.43%	20.77B
AMUNDI	9.03x	3.67x	7.45x	6.41%	16.08B
ARES CAPITAL CORPORATION	10.83x	9.85x	-	9.14%	15.03B
HDFC ASSET MANAGEMENT COMPANY LIMITED	37.51x	-	-	2.07%	12.2B
FRANKLIN RESOURCES, INC.	11.39x	1.28x	5.07x	5.62%	12.22B
BLUE OWL CAPITAL INC.	26.04x	5.12x	10.68x	5.33%	11.08B
Average	25.53x	7.49x	13.84x	4.24%	37.19B
Weighted average by Cap.	37.73x	10.72x	18.35x	2.63%