Full history for every metric is available with a Kvantra account
Key financial summary
Financials in GBP| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | £m | 3,957 | 3,507 | 4,691 | 5,557 | 5,538 | 4,926 | 5,326 | 5,326 |
| Operating profit | £m | 363 | 379 | ||||||
| Net profit | £m | 94 | -83 | 250 | 492 | 381 | 292 | 375 | 375 |
| EPS reported | £ | 0.87 | 0.86 | ||||||
| Operating cashflow per share | £ | 1.13 | 1.09 | ||||||
| Capex per share | £ | 1.51 | 1.46 | ||||||
| FCF per share | £ | -0.38 | -0.37 | ||||||
| Free cash flow | £m | -165 | -165 | ||||||
| Net debt | £m | 1,426 | 2,141 | ||||||
| Book value equity | £m | 2,423 | 2,423 | ||||||
| Book value per share | £ | 5.60 | 5.41 | ||||||
| Number of shares | m | 432.5 | 448.17 | ||||||
| DPS (TTM paid) | £ | 0.00 | 0.00 |
Financial summary
Financials in GBP| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 7.53 | - | ||||||
| P/B LTM | x | 1.17 | 1.50 | ||||||
| P/S LTM | x | 0.53 | 0.68 | ||||||
| P/FCF LTM | x | -17.23 | -22.10 | ||||||
| EV/EBITDA LTM | x | 7.08 | 6.01 | ||||||
| EV/Sales LTM | x | 0.93 | 1.08 | ||||||
| Earnings Yield LTM | % | 13.28% | 9.90% | ||||||
| FCF Yield | % | -5.80% | -4.52% | ||||||
| Quality | |||||||||
| ROE | % | 15.48% | 15.67% | ||||||
| ROIC | % | 4.58% | 4.80% | ||||||
| Operating margin | % | 6.81% | 7.12% | ||||||
| Gross margin | % | 48.84% | 48.84% | ||||||
| FCF/Sales | % | -3.09% | -3.09% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +29.85% | +29.85% | ||||||
| Sales Growth YoY | % | +8.13% | +8.13% | ||||||
| Net Income Growth YoY | % | +28.38% | +28.38% | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | -34.92% | -34.92% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | 0.00% | 0.00% | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | -0.07 | -0.07 | ||||||
| Net Debt/EBITDA | x | 3.05 | 2.23 | ||||||
| EBIT/Net interest | x | 2.30 | 2.40 | ||||||
| Net debt/market cap | % | 50.31% | 58.89% | ||||||
| Net debt/Equity | x | 0.59 | 0.88 | ||||||
| Gross debt/equity | x | 1.04 | 1.04 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Frasers Group plc, which changed its name from Sports Direct International plc in December 2019, is a major global retailer focused on athletic and casual clothing, footwear, and equipment. The company conducts its business through an extensive network of department stores, standalone shops, and e-commerce platforms, reaching consumers both within the United Kingdom and across the world. Beyond its primary retail operations, Frasers Group also participates in the wholesale distribution and sale of sports and leisure goods, alongside engaging in various licensing agreements. Its business structure comprises five distinct segments: UK Sports Retail, Premium Lifestyle, European Retail, Rest of World Retail, and Wholesale & Licensing. The group offers a wide array of products, featuring its own brands like Slazenger, Everlast, and Lonsdale, as well as a multitude of well-known third-party labels such as Flannels, House of Fraser, Jack Wills, and Sports Direct. By April 25, 2021, Frasers Group maintained a substantial physical presence, including 806 sports retail outlets in the UK, 486 sports retail stores throughout Europe, 33 stores in Malaysia, 44 in the United States, and 179 dedicated Premium Lifestyle stores. Established in 1982, Frasers Group plc is based in Shirebrook, United Kingdom, and operates under the ownership of MASH Holdings Limited.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Frasers Group plc (FRAS.L)
Based on consensus from external analysts. Not Kvantra's opinion.
Frasers Group plc, which changed its name from Sports Direct International plc in December 2019, is a major global retailer focused on athletic and casual clothing, footwear, and equipment. The company conducts its business through an extensive network of department stores, standalone shops, and e-commerce platforms, reaching consumers both within the United Kingdom and across the world. Beyond its primary retail operations, Frasers Group also participates in the wholesale distribution and sale of sports and leisure goods, alongside engaging in various licensing agreements. Its business structure comprises five distinct segments: UK Sports Retail, Premium Lifestyle, European Retail, Rest of World Retail, and Wholesale & Licensing. The group offers a wide array of products, featuring its own brands like Slazenger, Everlast, and Lonsdale, as well as a multitude of well-known third-party labels such as Flannels, House of Fraser, Jack Wills, and Sports Direct. By April 25, 2021, Frasers Group maintained a substantial physical presence, including 806 sports retail outlets in the UK, 486 sports retail stores throughout Europe, 33 stores in Malaysia, 44 in the United States, and 179 dedicated Premium Lifestyle stores. Established in 1982, Frasers Group plc is based in Shirebrook, United Kingdom, and operates under the ownership of MASH Holdings Limited.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free