|
Real-time Estimate
Cboe Europe
19:40:21 26/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 218.70 GBX | -1.31% |
|
-1.44% | +24.19% |
| 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 | 1,442 | - | - |
| Change | - | -6.25% | -17.75% | -9.08% | 27.46% | 10.25% | - | - |
| Enterprise Value (EV) 1 | 911.9 | 893.8 | 623.4 | 682.2 | 960.2 | 1,133 | 1,161 | 1,180 |
| Change | - | -1.98% | -30.26% | 9.43% | 40.76% | 17.98% | 2.52% | 1.64% |
| P/E | 17.6x | 17.1x | 12.6x | 13.3x | 13.4x | 25.6x | 22.2x | 20.4x |
| PBR | 1.54x | 1.53x | 1.28x | 1.3x | 1.65x | 2.01x | 2.09x | 2.16x |
| PEG | - | -4.69x | 1.1x | -1x | 0.5x | -0.6x | 1.4x | 2.31x |
| Capitalization / Revenue | 5.58x | 6.99x | 5.96x | 7.12x | 9.31x | 9.35x | 8.44x | 7.63x |
| EV / Revenue | 3.47x | 4.55x | 3.29x | 4.73x | 6.83x | 7.34x | 6.8x | 6.24x |
| EV / EBITDA | 5.55x | 8.42x | 8x | 13x | 26.9x | 19.8x | 17.3x | 15.2x |
| EV / EBIT | 5.66x | 8.68x | 8.33x | 13.8x | 29.9x | 21.1x | 18.2x | 15.9x |
| EV / FCF | 5.81x | 8.59x | 7.06x | 14.1x | 44.2x | 17.1x | 14.6x | 13.4x |
| FCF Yield | 17.2% | 11.6% | 14.2% | 7.09% | 2.26% | 5.83% | 6.84% | 7.46% |
| 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% | 7.63% | 7.63% | 7.63% |
| 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 | 2.216 | 2.216 | 2.216 |
| Nbr of stocks (in thousands) | 659,991 | 659,804 | 663,586 | 655,765 | 650,150 | 650,807 | - | - |
| Announcement Date | 02/09/22 | 06/09/23 | 05/09/24 | 05/09/25 | 07/09/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.51x | 7.32x | 19.32x | 7.63% | 1.93B | |
| 21.24x | 5.79x | 12.51x | 2.05% | 173B | |
| 13.18x | 3.26x | - | 2.68% | 142B | |
| 15.57x | 7.18x | - | 1.59% | 97.75B | |
| 19.64x | 7.06x | 12.58x | 4.31% | 94.34B | |
| 14.41x | 9.79x | 16.77x | 0.86% | 81.99B | |
| 22.23x | 11.69x | 19.1x | 4.26% | 75.23B | |
| 18.22x | 10.47x | 8.06x | 1.98% | 66.63B | |
| 12.48x | 4.8x | - | 2.09% | 45.79B | |
| Average | 18.05x | 7.49x | 14.72x | 3.05% | 86.53B | |
| Weighted average by Cap. | 17.47x | 6.99x | 13.66x | 2.48% |
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
