|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 106.00 GBX | 0.00% |
|
+9.86% | +7.75% |
| 04-15 | Traders weigh war deadlock; luxury woes hit Paris | AN |
| 04-15 | Rank posts broad-based revenue growth despite tough economic backdrop | AN |
Company Valuation: The Rank Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 786 | 401 | 414.1 | 318.5 | 623 | 495.9 | - | - |
| Change | - | -48.99% | 3.27% | -23.08% | 95.57% | -20.39% | - | - |
| Enterprise Value (EV) 1 | 1,043 | 563.6 | 587 | 451 | 753.8 | 645.8 | 646.8 | 630.5 |
| Change | - | -45.95% | 4.15% | -23.16% | 67.12% | -14.32% | 0.16% | -2.52% |
| P/E Ratio | - | - | -4.33x | 25.2x | 14x | 13x | 10.8x | 8.65x |
| PBR | 2.03x | - | - | 0.94x | 1.65x | 1.21x | 1.12x | 1.03x |
| PEG | - | - | - | -0x | 0x | -0.9x | 0.5x | 0.3x |
| Capitalization / Revenue | 2.38x | 0.62x | 0.61x | 0.43x | 0.78x | 0.59x | 0.55x | 0.51x |
| EV / Revenue | 3.16x | 0.88x | 0.86x | 0.61x | 0.95x | 0.76x | 0.71x | 0.65x |
| EV / EBITDA | -78.4x | 5.26x | 7.41x | 4.8x | 6.47x | 5.19x | 5.06x | 4.4x |
| EV / EBIT | -12.3x | 14.2x | 30.7x | 9.74x | 11.8x | 9.5x | 9.35x | 7.55x |
| EV / FCF | -27.8x | 4.92x | 14.5x | 6.78x | 11.2x | 10.3x | 12.9x | 9.21x |
| FCF Yield | -3.6% | 20.3% | 6.92% | 14.7% | 8.94% | 9.76% | 7.75% | 10.9% |
| Dividend per Share 2 | - | - | - | - | 0.026 | 0.0302 | 0.0328 | 0.0426 |
| Rate of return | - | - | - | - | 1.95% | 2.85% | 3.1% | 4.02% |
| EPS 2 | - | - | -0.204 | 0.027 | 0.095 | 0.0818 | 0.0981 | 0.1226 |
| Distribution rate | - | - | - | - | 27.4% | 37% | 33.5% | 34.8% |
| Net sales 1 | 329.6 | 644 | 681.9 | 734.7 | 795.4 | 847.4 | 907.7 | 963.7 |
| EBITDA 1 | -13.3 | 107.2 | 79.2 | 94 | 116.5 | 124.3 | 127.9 | 143.3 |
| EBIT 1 | -84.5 | 39.8 | 19.1 | 46.3 | 63.7 | 68 | 69.21 | 83.49 |
| Net income 1 | -72.1 | - | -95.7 | 12.5 | 44.6 | 38.43 | 45.97 | 57.34 |
| Net Debt 1 | 256.7 | 162.6 | 172.9 | 132.5 | 130.8 | 149.8 | 150.9 | 134.6 |
| Reference price 2 | 1.678 | 0.856 | 0.884 | 0.680 | 1.330 | 1.060 | 1.060 | 1.060 |
| Nbr of stocks (in thousands) | 468,430 | 468,430 | 468,430 | 468,430 | 468,388 | 467,875 | - | - |
| Announcement Date | 8/19/21 A | 8/18/22 A | 8/17/23 A | 8/15/24 A | 8/14/25 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.96x | 0.76x | 5.19x | 2.85% | 662M | |
| 20.87x | 5.43x | 12.74x | 1.88% | 22.52B | |
| 47.94x | 1.62x | 10.5x | -.--% | 19.21B | |
| 12.04x | 2x | 7.03x | 5.19% | 17.28B | |
| 12.46x | 2.41x | 8.41x | 6.98% | 15B | |
| 12.35x | 5.74x | 8.78x | 4.23% | 14.99B | |
| 109.01x | 2.26x | 19.76x | -.--% | 14.89B | |
| 34.63x | 3.84x | 19.11x | 2.96% | 8.62B | |
| 18.92x | 3.48x | 8.71x | 2.11% | 7.27B | |
| Average | 31.24x | 3.06x | 11.14x | 2.91% | 13.38B | |
| Weighted average by Cap. | 33.53x | 3.34x | 11.57x | 2.85% |
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
