Valuation Ashmore Group Plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:18 2026-07-31 EDT			5-day change	1st Jan Change
206.40 ^GBX	-0.29%		+0.29%	+16.94%

07-16	Panmure Liberum raises Dunelm and cuts B&M	AN
07-15	Bank of America raises Imperial Brands to 'buy'	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,542	1,464	1,372	1,129	1,026	1,342	-	-
Change	-	-42.42%	-6.25%	-17.75%	-9.08%	30.76%	-	-
Enterprise Value (EV) ¹	2,086	911.9	893.8	623.4	682.2	1,066	1,074	1,111
Change	-	-56.29%	-1.98%	-30.26%	9.43%	56.29%	0.71%	3.5%
P/E	11.2x	17.6x	17.1x	12.6x	13.3x	14x	22x	19.5x
PBR	2.79x	1.54x	1.53x	1.28x	1.3x	1.75x	1.81x	1.87x
PEG	-	-0.3x	-4.69x	1.1x	-1x	0.6x	-0.6x	1.5x
Capitalization / Revenue	8.72x	5.58x	6.99x	5.96x	7.12x	9.64x	8.4x	7.5x
EV / Revenue	7.15x	3.47x	4.55x	3.29x	4.73x	7.66x	6.72x	6.21x
EV / EBITDA	10.7x	5.55x	8.42x	8x	13x	23.7x	17.3x	14.9x
EV / EBIT	10.8x	5.66x	8.68x	8.33x	13.8x	25.9x	18.5x	16x
EV / FCF	14x	5.81x	8.59x	7.06x	14.1x	9.87x	14.8x	13.3x
FCF Yield	7.12%	17.2%	11.6%	14.2%	7.09%	10.1%	6.77%	7.51%
Dividend per Share ²	0.169	0.169	0.169	0.169	0.169	0.169	0.169	0.169
Rate of return	4.39%	7.62%	8.13%	9.94%	10.8%	8.19%	8.19%	8.19%
EPS ²	0.3423	0.1261	0.1215	0.1355	0.1177	0.1474	0.0938	0.1056
Distribution rate	49.4%	134%	139%	125%	144%	115%	180%	160%
Net sales ¹	291.7	262.5	196.4	189.3	144.1	139.2	159.8	178.9
EBITDA ¹	195.7	164.3	106.2	77.9	52.5	45.03	62.1	74.47
EBIT ¹	192.9	161.2	103	74.8	49.4	41.16	57.89	69.34
Net income ¹	240.1	88.5	83.3	93.7	81.2	100.5	63.85	72
Net Debt ¹	-456.1	-552	-478.6	-505.4	-344.1	-275.7	-268.1	-230.6
Reference price ²	3.850	2.218	2.080	1.701	1.565	2.064	2.064	2.064
Nbr of stocks (in thousands)	660,311	659,991	659,804	663,586	655,765	650,150	-	-
Announcement Date	9/3/21	9/2/22	9/6/23	9/5/24	9/5/25	-	-	-

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.($)
ASHMORE GROUP PLC	14x	7.66x	23.68x	8.19%	1.81B
BLACKSTONE INC.	21.23x	7.39x	14.17x	4.04%	102B
KKR & CO. INC.	19.91x	13.45x	23.94x	0.77%	91.06B
ARES MANAGEMENT CORPORATION	22.11x	-	-	4.24%	28.89B
AMUNDI	12.06x	4.72x	9.37x	5.17%	21.88B
FRANKLIN RESOURCES, INC.	18.4x	1.84x	6.53x	3.87%	17.2B
THE CARLYLE GROUP INC.	14.69x	4.73x	12.95x	3.06%	16.57B
ARES CAPITAL CORPORATION	13.64x	9.32x	-	10.23%	13.47B
SBI FUNDS MANAGEMENT LIMITED	35.56x	20.31x	27.82x	-	12.57B
Average	19.07x	8.68x	16.92x	4.95%	33.96B
Weighted average by Cap.	19.96x	9.35x	17.29x	3.37%