|
Market Closed -
London S.E.
19:35:15 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,608.00 GBX | +0.25% |
|
+4.42% | -16.68% |
| 09-18 | Investec affirms guidance after "stable" five-month performance | AN |
| 09-10 | EARNINGS & TRADING: Playtech beats view; INPP and OCI positive returns | AN |
Company Valuation: Rathbones Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,155 | 1,198 | 1,506 | 1,739 | 1,996 | 1,637 | - | - |
| Change | - | 3.72% | 25.66% | 15.49% | 14.79% | -17.99% | - | - |
| Enterprise Value (EV) 1 | -210.9 | -123.2 | 1,506 | 1,739 | 1,996 | 234.5 | 208.9 | 173 |
| Change | - | 41.59% | 1,322.22% | 15.49% | 14.79% | -88.25% | -10.92% | -17.21% |
| P/E | 15.3x | 24.9x | 34.3x | 27.5x | 18.4x | 13.9x | 12.4x | 10.8x |
| PBR | 1.79x | 1.88x | - | - | - | 1.26x | 1.25x | 1.22x |
| PEG | - | -0.7x | -0.9x | 1.5x | 0.3x | 1.3x | 1.1x | 0.7x |
| Capitalization / Revenue | 2.65x | 2.63x | 2.64x | 1.94x | 2.16x | 1.71x | 1.68x | 1.63x |
| EV / Revenue | -0.48x | -0.27x | 2.64x | 1.94x | 2.16x | 0.24x | 0.21x | 0.17x |
| EV / EBITDA | - | -0.93x | 8.64x | 6.6x | 7.68x | 0.8x | 0.67x | 0.53x |
| EV / EBIT | -1.75x | -1.27x | 11.8x | 7.64x | 8.38x | 0.93x | 0.79x | 0.63x |
| EV / FCF | 0.93x | -0.44x | - | 7.34x | 1.89x | 1.03x | 0.82x | 0.61x |
| FCF Yield | 108% | -227% | - | 13.6% | 53% | 96.7% | 121% | 163% |
| Dividend per Share 2 | 0.81 | 0.84 | 0.87 | 0.93 | 0.99 | 1.045 | 1.078 | 1.112 |
| Rate of return | 4.08% | 4.13% | 4.99% | 5.6% | 5.13% | 6.5% | 6.7% | 6.92% |
| EPS 2 | 1.293 | 0.816 | 0.508 | 0.604 | 1.047 | 1.158 | 1.292 | 1.494 |
| Distribution rate | 62.6% | 103% | 171% | 154% | 94.6% | 90.2% | 83.4% | 74.4% |
| Net sales 1 | 435.9 | 455.9 | 571.1 | 895.9 | 923.3 | 959 | 973.6 | 1,004 |
| EBITDA 1 | - | 132 | 174.2 | 263.4 | 260 | 292.5 | 309.9 | 327.2 |
| EBIT 1 | 120.7 | 97.06 | 127.1 | 227.6 | 238.1 | 252.5 | 263.9 | 276 |
| Net income 1 | 75.23 | 48.98 | 37.5 | 65.5 | 112.3 | 122.6 | 136.8 | 156.4 |
| Net Debt 1 | -1,366 | -1,322 | - | - | - | -1,403 | -1,428 | -1,464 |
| Reference price 2 | 19.84 | 20.35 | 17.42 | 16.60 | 19.30 | 16.08 | 16.08 | 16.08 |
| Nbr of stocks (in thousands) | 58,231 | 58,885 | 86,442 | 104,768 | 103,438 | 101,819 | - | - |
| Announcement Date | 24/02/22 | 01/03/23 | 06/03/24 | 26/02/25 | 27/02/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.89x | 0.24x | 0.8x | 6.5% | 2.18B | |
| 21.54x | 5.89x | 12.69x | 2.02% | 175B | |
| 13.63x | 3.36x | - | 2.6% | 147B | |
| 15.37x | 7.13x | - | 1.61% | 96.43B | |
| 17.93x | 6.3x | 11.5x | 4.79% | 85.28B | |
| 23.12x | 11.54x | 20.62x | 0.91% | 77.39B | |
| 21.29x | 11.22x | 18.33x | 4.43% | 72.31B | |
| 12.32x | 4.76x | - | 2.12% | 45.21B | |
| 11.03x | 1.63x | 5.06x | 1.34% | 44.24B | |
| Average | 16.68x | 5.79x | 11.50x | 2.92% | 82.85B | |
| Weighted average by Cap. | 17.70x | 6.36x | 13.91x | 2.49% |
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
- RAT Stock
- Valuation Rathbones Group Plc
Select your edition
All financial news and data tailored to specific country editions
