|
Real-time Estimate
Cboe Europe
18:50:11 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 221.60 GBX | -0.54% |
|
-2.29% | +25.89% |
| 10-15 | Jefferies raises Derwent but cuts Workspace | AN |
| 10-14 | Ashmore assets under management up more than forecast in third quarter | AN |
Company Valuation: Ashmore Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,464 | 1,372 | 1,129 | 1,026 | 1,308 | 1,450 | - | - |
| Change | - | -6.25% | -17.75% | -9.08% | 27.46% | 10.85% | - | - |
| Enterprise Value (EV) 1 | 911.9 | 893.8 | 623.4 | 682.2 | 960.2 | 1,141 | 1,169 | 1,188 |
| Change | - | -1.98% | -30.26% | 9.43% | 40.76% | 18.79% | 2.51% | 1.63% |
| P/E | 17.6x | 17.1x | 12.6x | 13.3x | 13.4x | 25.8x | 22.3x | 20.5x |
| PBR | 1.54x | 1.53x | 1.28x | 1.3x | 1.65x | 2.02x | 2.1x | 2.17x |
| PEG | - | -4.69x | 1.1x | -1x | 0.5x | -0.6x | 1.4x | 2.32x |
| Capitalization / Revenue | 5.58x | 6.99x | 5.96x | 7.12x | 9.31x | 9.4x | 8.48x | 7.67x |
| EV / Revenue | 3.47x | 4.55x | 3.29x | 4.73x | 6.83x | 7.39x | 6.84x | 6.28x |
| EV / EBITDA | 5.55x | 8.42x | 8x | 13x | 26.9x | 19.9x | 17.4x | 15.3x |
| EV / EBIT | 5.66x | 8.68x | 8.33x | 13.8x | 29.9x | 21.2x | 18.4x | 16.1x |
| EV / FCF | 5.81x | 8.59x | 7.06x | 14.1x | 44.2x | 17.3x | 14.7x | 13.5x |
| FCF Yield | 17.2% | 11.6% | 14.2% | 7.09% | 2.26% | 5.79% | 6.8% | 7.41% |
| Dividend per Share 2 | 0.169 | 0.169 | 0.169 | 0.169 | 0.169 | 0.169 | 0.169 | 0.169 |
| Rate of return | 7.62% | 8.13% | 9.94% | 10.8% | 8.4% | 7.59% | 7.59% | 7.59% |
| EPS 2 | 0.1261 | 0.1215 | 0.1355 | 0.1177 | 0.15 | 0.0865 | 0.0999 | 0.1087 |
| Distribution rate | 134% | 139% | 125% | 144% | 113% | 195% | 169% | 155% |
| Net sales 1 | 262.5 | 196.4 | 189.3 | 144.1 | 140.5 | 154.3 | 170.9 | 189.1 |
| EBITDA 1 | 164.3 | 106.2 | 77.9 | 52.5 | 35.7 | 57.26 | 67.28 | 77.65 |
| EBIT 1 | 161.2 | 103 | 74.8 | 49.4 | 32.1 | 53.7 | 63.68 | 74.03 |
| Net income 1 | 88.5 | 83.3 | 93.7 | 81.2 | 103.3 | 59.06 | 68.22 | 74.12 |
| Net Debt 1 | -552 | -478.6 | -505.4 | -344.1 | -347.9 | -309.4 | -280.8 | -261.8 |
| Reference price 2 | 2.218 | 2.080 | 1.701 | 1.565 | 2.012 | 2.228 | 2.228 | 2.228 |
| Nbr of stocks (in thousands) | 659,991 | 659,804 | 663,586 | 655,765 | 650,150 | 650,807 | - | - |
| Announcement Date | 9/2/22 A | 9/6/23 A | 9/5/24 A | 9/5/25 A | 9/7/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.77x | 7.39x | 19.92x | 7.59% | 1.93B | |
| 21.58x | 5.88x | 12.71x | 2.02% | 176B | |
| 13.36x | 3.3x | - | 2.65% | 143B | |
| 15.81x | 7.25x | - | 1.56% | 99.31B | |
| 19.42x | 6.99x | 12.46x | 4.36% | 93.33B | |
| 14.5x | 9.83x | 16.85x | 0.85% | 82.51B | |
| 22.09x | 11.58x | 18.97x | 4.29% | 74.75B | |
| 18.45x | 10.63x | 8.19x | 1.96% | 67.48B | |
| 12.71x | 4.85x | - | 2.05% | 46.62B | |
| Average | 18.19x | 7.52x | 14.85x | 3.04% | 87.23B | |
| Weighted average by Cap. | 17.61x | 7.02x | 13.71x | 2.46% |
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
- ASHM Stock
- Valuation Ashmore Group Plc
Select your edition
All financial news and data tailored to specific country editions
