Valuation Frenkel Topping Group

Stocks

Delayed London S.E. 02:30:00 2026-07-08 EDT			5-day change	1st Jan Change
50.00 ^GBX	-.--%		-.--%	+3.09%

08-13	Frenkel Topping Group plc Announces Appointment of Martin Rowland as Director, Effective July 8, 2026	CI
07-08	Frenkel Topping Group plc Announces Termination of Timothy James Thornton Linacre as Director, Effective July 8, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	42.59	82.31	89.76	70.66	52.23	59.6
Change	-	93.26%	9.06%	-21.29%	-26.09%	14.13%
Enterprise Value (EV) ¹	29.81	73.97	85.71	69.2	57.41	64.47
Change	-	148.16%	15.87%	-19.26%	-17.03%	12.29%
P/E	33.3x	36.3x	54x	44.2x	20.2x	22x
PBR	1.7x	2.8x	2.25x	1.72x	1.25x	1.39x
PEG	-	0.5x	-1.5x	-10.02x	0.3x	4.62x
Capitalization / Revenue	4.18x	4.48x	3.61x	2.15x	1.4x	1.43x
EV / Revenue	2.93x	4.03x	3.45x	2.11x	1.54x	1.55x
EV / EBITDA	14.3x	18.6x	27.6x	13.1x	11.6x	9.07x
EV / EBIT	15.4x	19.3x	29.5x	13.7x	12.3x	9.46x
EV / FCF	32.4x	79.5x	-653x	33.9x	-21.8x	12.6x
FCF Yield	3.08%	1.26%	-0.15%	2.95%	-4.6%	7.96%
Dividend per Share ²	0.0136	0.0136	0.0137	0.0138	0.0138	-
Rate of return	3.24%	1.78%	1.86%	2.39%	3.24%	-
EPS ²	0.0126	0.0211	0.0136	0.013	0.021	0.022
Distribution rate	108%	64.5%	101%	106%	65.5%	-
Net sales ¹	10.19	18.37	24.85	32.81	37.4	41.67
EBITDA ¹	2.09	3.975	3.11	5.289	4.937	7.11
EBIT ¹	1.938	3.84	2.903	5.069	4.67	6.814
Net income ¹	1.051	2.337	1.652	1.661	2.795	2.845
Net Debt ¹	-12.78	-8.339	-4.055	-1.46	5.189	4.866
Reference price ²	0.4200	0.7650	0.7350	0.5750	0.4250	0.4850
Nbr of stocks (in thousands)	101,404	107,593	122,128	122,883	122,883	122,894
Announcement Date	4/30/21	5/10/22	3/1/23	4/25/24	4/30/25	6/18/26

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.($)
FRENKEL TOPPING GROUP	-	-	-	-	82.87M
BLACKROCK, INC.	19.5x	5.54x	11.87x	2.14%	166B
UBS GROUP AG	14.5x	3.52x	-	2.44%	155B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.68x	7.43x	-	1.5%	104B
BROOKFIELD ASSET MANAGEMENT LTD.	20.54x	11.58x	16.8x	4.37%	73.51B
STATE STREET CORPORATION	13.66x	5.26x	-	1.92%	50.23B
AMERIPRISE FINANCIAL, INC.	11.94x	1.83x	5.6x	1.23%	48.08B
3I GROUP PLC	5.13x	5.31x	3.82x	3.56%	35.7B
NORTHERN TRUST CORPORATION	13.94x	5.14x	16.03x	1.89%	32.55B
Average	14.49x	5.70x	10.82x	2.38%	73.85B
Weighted average by Cap.	15.98x	5.72x	11.61x	2.34%