Valuation Rathbones Group Plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:20 2026-07-16 EDT			5-day change	1st Jan Change
1,694.00 ^GBX	-0.59%		+5.35%	-12.23%

07-14	Pound marches higher as investors focus on UK politics	RE
07-13	Rathbones ends share buybacks as Investec stake hits 29.9%	AN

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	1,732	-	-
Change	-	3.72%	25.66%	15.49%	14.79%	-13.25%	-	-
Enterprise Value (EV) ¹	-210.9	-123.2	1,506	1,739	1,996	322.7	272.1	201.3
Change	-	41.59%	1,322.22%	15.49%	14.79%	-83.84%	-15.68%	-26.02%
P/E	15.3x	24.9x	34.3x	27.5x	18.4x	14.5x	13.4x	11.8x
PBR	1.79x	1.88x	-	-	-	1.35x	1.33x	1.3x
PEG	-	-0.7x	-0.9x	1.5x	0.3x	1.3x	1.59x	0.9x
Capitalization / Revenue	2.65x	2.63x	2.64x	1.94x	2.16x	1.83x	1.8x	1.75x
EV / Revenue	-0.48x	-0.27x	2.64x	1.94x	2.16x	0.34x	0.28x	0.2x
EV / EBITDA	-	-0.93x	8.64x	6.6x	7.68x	1.18x	0.9x	0.63x
EV / EBIT	-1.75x	-1.27x	11.8x	7.64x	8.38x	1.27x	1x	0.69x
EV / FCF	0.93x	-0.44x	-	7.34x	1.89x	1.32x	1.01x	0.69x
FCF Yield	108%	-227%	-	13.6%	53%	75.6%	99.5%	146%
Dividend per Share ²	0.81	0.84	0.87	0.93	0.99	1.048	1.08	1.116
Rate of return	4.08%	4.13%	4.99%	5.6%	5.13%	6.19%	6.37%	6.59%
EPS ²	1.293	0.816	0.508	0.604	1.047	1.167	1.265	1.436
Distribution rate	62.6%	103%	171%	154%	94.6%	89.8%	85.3%	77.7%
Net sales ¹	435.9	455.9	571.1	895.9	923.3	948.7	964.2	991.5
EBITDA ¹	-	132	174.2	263.4	260	273.4	301.4	321.7
EBIT ¹	120.7	97.06	127.1	227.6	238.1	253.6	273.1	291.8
Net income ¹	75.23	48.98	37.5	65.5	112.3	123.3	137.1	151.4
Net Debt ¹	-1,366	-1,322	-	-	-	-1,409	-1,460	-1,530
Reference price ²	19.84	20.35	17.42	16.60	19.30	16.94	16.94	16.94
Nbr of stocks (in thousands)	58,231	58,885	86,442	104,768	103,438	102,231	-	-
Announcement Date	2/24/22	3/1/23	3/6/24	2/26/25	2/27/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RATHBONES GROUP PLC	14.61x	0.35x	1.22x	6.15%	2.35B
BLACKSTONE INC.	21.51x	7.45x	14.44x	4.02%	99.8B
KKR & CO. INC.	27.63x	11.18x	15.68x	0.78%	90.64B
ARES MANAGEMENT CORPORATION	21.02x	-	-	4.34%	28.14B
AMUNDI	12.17x	4.76x	9.38x	5.27%	20.73B
FRANKLIN RESOURCES, INC.	17.33x	1.83x	6.9x	3.91%	17.48B
THE CARLYLE GROUP INC.	14.72x	4.44x	12.24x	3.04%	16.6B
ARES CAPITAL CORPORATION	12.17x	9.31x	-	10.15%	13.58B
HDFC ASSET MANAGEMENT COMPANY LIMITED	36.9x	-	-	2.17%	12.16B
Average	19.78x	5.62x	9.98x	4.42%	33.5B
Weighted average by Cap.	22.19x	8.00x	13.67x	3.32%