Valuation Rathbones Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:16 07/07/2025 BST			5-day change	1st Jan Change
1,760.00 ^GBX	+0.92%		+1.27%	+6.02%

06-19	BofA Starts Rathbones Group at Buy on Planned Purchase of Investec Wealth	MT
06-19	Kepler says 'hold' Bunzl, 'buy' Diploma	AN

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	1,829	-	-
Change	-	36.13%	3.72%	25.66%	15.49%	5.19%	-	-
Enterprise Value (EV)	-877.2	-210.9	-123.2	1,506	1,739	1,829	1,829	1,829
Change	-	75.96%	41.59%	1,322.22%	15.49%	5.19%	0%	0%
P/E ratio	32.4x	15.3x	24.9x	34.3x	27.5x	20x	12.3x	10.6x
PBR	1.61x	1.79x	1.88x	-	-	1.39x	1.37x	1.33x
PEG	-	0x	-0.7x	-0.9x	1.5x	0.4x	0.2x	0.7x
Capitalization / Revenue	2.32x	2.65x	2.63x	2.64x	1.94x	2.02x	1.94x	1.84x
EV / Revenue	-0x	-0x	-0x	0x	0x	2.02x	1.94x	1.84x
EV / EBITDA	-	-	-0x	0x	0x	7.2x	6.35x	5.81x
EV / EBIT	-0x	-0x	-0x	0x	0x	7.94x	6.86x	6.3x
EV / FCF	-0x	0x	-0x	-	0x	7.86x	6.06x	5.49x
FCF Yield	2.21%	-19.6%	23.3%	-	13.6%	12.7%	16.5%	18.2%
Dividend per Share ²	0.72	0.81	0.84	0.87	0.93	1.017	1.068	1.149
Rate of return	4.68%	4.08%	4.13%	4.99%	5.6%	5.78%	6.07%	6.53%
EPS ²	0.476	1.293	0.816	0.508	0.604	0.8787	1.426	1.654
Distribution rate	151%	62.6%	103%	171%	154%	116%	74.9%	69.4%
Net sales ¹	366.1	435.9	455.9	571.1	895.9	907.2	945.4	996.4
EBITDA ¹	-	-	132	174.2	263.4	254.3	287.9	315.1
EBIT ¹	92.53	120.7	97.06	127.1	227.6	230.4	266.6	290.3
Net income ¹	26.65	75.23	48.98	37.5	65.5	93.22	150.3	175.7
Net Debt	-1,726	-1,366	-1,322	-	-	-	-	-
Reference price ²	15.40	19.84	20.35	17.42	16.60	17.60	17.60	17.60
Nbr of stocks (in thousands)	55,110	58,231	58,885	86,442	104,768	103,944	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RATHBONES GROUP PLC	19.85x	-	-	5.8%	2.47B
KKR & CO. INC.	52x	15.95x	21.63x	0.54%	123B
BLACKSTONE INC.	31.08x	10.36x	18.18x	2.66%	120B
ARES MANAGEMENT CORPORATION	34.68x	-	-	2.54%	38.88B
THE CARLYLE GROUP INC.	15.5x	5.3x	13.26x	2.52%	20.12B
AMUNDI	11.03x	4.17x	8.32x	6.23%	16.44B
ARES CAPITAL CORPORATION	12.01x	9.9x	-	8.57%	15.56B
FRANKLIN RESOURCES, INC.	22.45x	1.31x	6.27x	5.13%	13.07B
CHINA CITIC FINANCIAL ASSET MANAGEMENT CO., LTD.	9.66x	-	-	-	12.98B
HDFC ASSET MANAGEMENT COMPANY LIMITED	38.97x	-	-	2%	12.6B
Average	24.72x	7.83x	13.53x	4%	37.55B
Weighted average by Cap.	34.98x	11.53x	18.21x	2.42%