Valuation Aberdeen Group Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:08 2025-06-20 EDT			5-day change	1st Jan Change
186.80 ^GBX	-0.53%		+0.59%	+32.34%

06-19	Ascot Lloyd Reportedly in Advanced Talks to Buy Aberdeen's Advice Arm	CI
06-12	UBS raises Quilter to 'buy' from 'neutral'	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,981	5,095	3,682	3,184	2,519	3,338	-	-
Change	-	-14.81%	-27.74%	-13.52%	-20.89%	32.51%	-	-
Enterprise Value (EV) ¹	5,100	3,835	3,170	2,587	1,795	2,451	2,472	2,480
Change	-	-24.8%	-17.35%	-18.38%	-30.62%	36.59%	0.85%	0.33%
P/E ratio	7.56x	5.23x	-7.06x	1,787x	10.9x	24.6x	22.1x	20.8x
PBR	0.91x	0.68x	-	0.6x	0.52x	0.72x	0.74x	0.75x
PEG	-	0.2x	0x	-18x	0x	-0.6x	2x	3.42x
Capitalization / Revenue	4.2x	3.36x	2.53x	2.28x	1.93x	2.64x	2.63x	2.54x
EV / Revenue	3.58x	2.53x	2.18x	1.85x	1.38x	1.94x	1.95x	1.89x
EV / EBITDA	19.2x	10.6x	10.4x	9.17x	6.28x	8.72x	8.46x	8.07x
EV / EBIT	23.3x	11.9x	12.1x	10.4x	7.04x	10.1x	9.39x	8.59x
EV / FCF	119x	1,918x	-15.2x	-10.7x	8.71x	6.99x	6.86x	6.63x
FCF Yield	0.84%	0.05%	-6.56%	-9.35%	11.5%	14.3%	14.6%	15.1%
Dividend per Share ²	0.146	0.146	0.146	0.146	0.146	0.146	0.146	0.146
Rate of return	5.19%	6.06%	7.71%	8.17%	10.3%	7.82%	7.82%	7.82%
EPS ²	0.372	0.4609	-0.268	0.001	0.13	0.076	0.0845	0.0896
Distribution rate	39.2%	31.7%	-54.5%	14,600%	112%	192%	173%	163%
Net sales ¹	1,425	1,515	1,456	1,398	1,305	1,263	1,268	1,314
EBITDA ¹	265	362	304	282	286	281.1	292.1	307.4
EBIT ¹	219	323	263	249	255	243.6	263.2	288.9
Net income ¹	833	995	-549	1	237	138.1	163.1	173.6
Net Debt ¹	-881	-1,260	-512	-597	-724	-886.3	-865.4	-857.3
Reference price ²	2.813	2.409	1.892	1.786	1.412	1.868	1.868	1.868
Nbr of stocks (in thousands)	2,126,125	2,115,067	1,945,388	1,782,276	1,784,484	1,786,785	-	-
Announcement Date	3/9/21	3/1/22	2/28/23	2/27/24	3/3/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABERDEEN GROUP PLC	24.57x	1.94x	8.72x	7.82%	4.5B
BLACKROCK, INC.	23.19x	6.59x	15.68x	2.17%	151B
UBS GROUP AG	15.85x	2.14x	-	3.28%	93.55B
BROOKFIELD ASSET MANAGEMENT LTD.	31.06x	16.36x	29.33x	3.22%	87.72B
BANK OF NEW YORK MELLON CORPORATION (THE)	13.56x	6.16x	-	2.13%	65.55B
3I GROUP PLC	6.96x	6.59x	6.36x	1.94%	52.6B
AMERIPRISE FINANCIAL, INC.	15.2x	2.19x	6.96x	1.22%	48.6B
STATE STREET CORPORATION	10.52x	5.48x	-	3.13%	28.41B
NORTHERN TRUST CORPORATION	13.95x	4.64x	-	2.75%	21.76B
Average	17.21x	5.79x	13.41x	3.07%	61.52B
Weighted average by Cap.	18.81x	6.78x	16.41x	2.53%