|
Market Closed -
OTC Markets
22:00:34 23/06/2026 HKT
|
5-day change | 1st Jan Change | ||
| 1.500 USD | +49.70% |
|
-.--% | -11.76% |
| 09-18 | WINNERS & LOSERS: Airtel Africa falls; Softcat funds US deal | AN |
| 09-17 | WINNERS & LOSERS: Next, Bytes raise view; Helios Towers ups buyback | AN |
Company Valuation: The Rank Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 401 | 414.1 | 318.5 | 623 | 444 | 356.7 | - | - |
| Change | - | 3.27% | -23.08% | 95.57% | -28.72% | -19.67% | - | - |
| Enterprise Value (EV) 1 | 563.6 | 587 | 451 | 753.8 | 591.2 | 475.4 | 464.9 | 449 |
| Change | - | 4.15% | -23.16% | 67.12% | -21.56% | -19.6% | -2.19% | -3.43% |
| P/E | - | -4.33x | 25.2x | 14x | 15.1x | 8.55x | 6.77x | 5.49x |
| PBR | - | - | 0.94x | 1.65x | 1.15x | 0.88x | 0.82x | 0.75x |
| PEG | - | - | -0x | 0x | -0.4x | 0.2x | 0.3x | 0.2x |
| Capitalization / Revenue | 0.62x | 0.61x | 0.43x | 0.78x | 0.53x | 0.41x | 0.38x | 0.36x |
| EV / Revenue | 0.88x | 0.86x | 0.61x | 0.95x | 0.71x | 0.54x | 0.5x | 0.46x |
| EV / EBITDA | 5.26x | 7.41x | 4.8x | 6.47x | 4.27x | 3.61x | 3.17x | 2.76x |
| EV / EBIT | 14.2x | 30.7x | 9.74x | 11.8x | 7.52x | 6.85x | 5.55x | 4.54x |
| EV / FCF | 4.92x | 14.5x | 6.78x | 11.2x | 9.6x | 8.74x | 7.27x | 5.73x |
| FCF Yield | 20.3% | 6.92% | 14.7% | 8.94% | 10.4% | 11.4% | 13.8% | 17.4% |
| Dividend per Share 2 | - | - | - | 0.026 | 0.035 | 0.035 | 0.0405 | 0.0494 |
| Rate of return | - | - | - | 1.95% | 3.69% | 4.57% | 5.29% | 6.45% |
| EPS 2 | - | -0.204 | 0.027 | 0.095 | 0.063 | 0.0896 | 0.1132 | 0.1395 |
| Distribution rate | - | - | - | 27.4% | 55.6% | 39.1% | 35.8% | 35.4% |
| Net sales 1 | 644 | 681.9 | 734.7 | 795.4 | 835 | 878.9 | 931.5 | 983.9 |
| EBITDA 1 | 107.2 | 79.2 | 94 | 116.5 | 138.3 | 131.7 | 146.9 | 162.7 |
| EBIT 1 | 39.8 | 19.1 | 46.3 | 63.7 | 78.6 | 69.44 | 83.82 | 98.87 |
| Net income 1 | - | -95.7 | 12.5 | 44.6 | 29.9 | 42.57 | 53.98 | 66.48 |
| Net Debt 1 | 162.6 | 172.9 | 132.5 | 130.8 | 147.2 | 118.7 | 108.2 | 92.31 |
| Reference price 2 | 0.8560 | 0.8840 | 0.6800 | 1.3300 | 0.9490 | 0.7660 | 0.7660 | 0.7660 |
| Nbr of stocks (in thousands) | 468,430 | 468,430 | 468,430 | 468,388 | 467,875 | 465,656 | - | - |
| Announcement Date | 18/8/22 | 17/8/23 | 15/8/24 | 14/8/25 | 13/8/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.68x | 5.85x | 13.71x | 1.72% | 24.54B | |
| 12.99x | 2.17x | 7.55x | 5.7% | 17.7B | |
| 13.55x | 6.16x | 9.37x | 3.73% | 15.67B | |
| -90.62x | 1.38x | 9.41x | -.--% | 14.44B | |
| 13.1x | 2.19x | 8.1x | 8.48% | 12.29B | |
| 209.89x | 1.71x | 16.04x | -.--% | 10.93B | |
| 29.68x | 3.48x | 16.6x | 3.56% | 7.52B | |
| 20.23x | 3.48x | 8.64x | 2.08% | 7.1B | |
| Average | 28.94x | 3.30x | 11.18x | 3.16% | 13.77B | |
| Weighted average by Cap. | 22.80x | 3.58x | 11.02x | 3.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RNK Stock
- RANKF Stock
- Valuation The Rank Group Plc
Select your edition
All financial news and data tailored to specific country editions
