|
Market Closed -
London S.E.
16:35:17 02/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 73.60 GBX | -0.94% |
|
-3.92% | -25.88% |
| 09-23 | The Rank Group Plc - Shareholder/Analyst Call | |
| 09-18 | WINNERS & LOSERS: Airtel Africa falls; Softcat funds US deal | AN |
Company Valuation: The Rank Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 401 | 414.1 | 318.5 | 623 | 444 | 346 | - | - |
| Change | - | 3.27% | -23.08% | 95.57% | -28.72% | -22.08% | - | - |
| Enterprise Value (EV) 1 | 563.6 | 587 | 451 | 753.8 | 591.2 | 464.6 | 454.2 | 438.3 |
| Change | - | 4.15% | -23.16% | 67.12% | -21.56% | -21.41% | -2.24% | -3.51% |
| P/E | - | -4.33x | 25.2x | 14x | 15.1x | 8.29x | 6.57x | 5.33x |
| PBR | - | - | 0.94x | 1.65x | 1.15x | 0.86x | 0.8x | 0.73x |
| PEG | - | - | -0x | 0x | -0.4x | 0.2x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.62x | 0.61x | 0.43x | 0.78x | 0.53x | 0.39x | 0.37x | 0.35x |
| EV / Revenue | 0.88x | 0.86x | 0.61x | 0.95x | 0.71x | 0.53x | 0.49x | 0.45x |
| EV / EBITDA | 5.26x | 7.41x | 4.8x | 6.47x | 4.27x | 3.53x | 3.09x | 2.69x |
| EV / EBIT | 14.2x | 30.7x | 9.74x | 11.8x | 7.52x | 6.69x | 5.42x | 4.43x |
| EV / FCF | 4.92x | 14.5x | 6.78x | 11.2x | 9.6x | 8.54x | 7.1x | 5.6x |
| FCF Yield | 20.3% | 6.92% | 14.7% | 8.94% | 10.4% | 11.7% | 14.1% | 17.9% |
| Dividend per Share 2 | - | - | - | 0.026 | 0.035 | 0.035 | 0.0405 | 0.0494 |
| Rate of return | - | - | - | 1.95% | 3.69% | 4.71% | 5.45% | 6.64% |
| EPS 2 | - | -0.204 | 0.027 | 0.095 | 0.063 | 0.0896 | 0.1132 | 0.1395 |
| Distribution rate | - | - | - | 27.4% | 55.6% | 39.1% | 35.8% | 35.4% |
| Net sales 1 | 644 | 681.9 | 734.7 | 795.4 | 835 | 878.9 | 931.5 | 983.9 |
| EBITDA 1 | 107.2 | 79.2 | 94 | 116.5 | 138.3 | 131.7 | 146.9 | 162.7 |
| EBIT 1 | 39.8 | 19.1 | 46.3 | 63.7 | 78.6 | 69.44 | 83.82 | 98.87 |
| Net income 1 | - | -95.7 | 12.5 | 44.6 | 29.9 | 42.57 | 53.98 | 66.48 |
| Net Debt 1 | 162.6 | 172.9 | 132.5 | 130.8 | 147.2 | 118.7 | 108.2 | 92.31 |
| Reference price 2 | 0.8560 | 0.8840 | 0.6800 | 1.3300 | 0.9490 | 0.7430 | 0.7430 | 0.7430 |
| Nbr of stocks (in thousands) | 468,430 | 468,430 | 468,430 | 468,388 | 467,875 | 465,656 | - | - |
| Announcement Date | 18/08/22 | 17/08/23 | 15/08/24 | 14/08/25 | 13/08/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.29x | 0.53x | 3.53x | 4.71% | 457M | |
| 22.89x | 5.9x | 13.83x | 1.71% | 24.39B | |
| 12.9x | 2.59x | 6.87x | 3.25% | 23.76B | |
| 12.96x | 2.16x | 7.53x | 5.72% | 17.65B | |
| 13.15x | 5.98x | 9.09x | 3.85% | 15.01B | |
| -74.49x | 1.31x | 8.97x | -.--% | 13.27B | |
| 13.03x | 2.18x | 8.07x | 8.52% | 12.22B | |
| 182.63x | 1.51x | 14.38x | -.--% | 9.61B | |
| 17.19x | 2.3x | 7.72x | 1.3% | 7.84B | |
| Average | 23.17x | 2.72x | 8.89x | 3.23% | 13.8B | |
| Weighted average by Cap. | 18.96x | 3.30x | 9.56x | 3.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RNK Stock
- Valuation The Rank Group Plc
Select your edition
All financial news and data tailored to specific country editions
