Valuation ASOS Plc OTC Markets

Stocks

Delayed OTC Markets Other stock markets 12:17:48 12/06/26 am AEST			5-day change	1st Jan Change
3.700 ^USD	+1.65%		+1.65%	-0.80%

10/06	Asos plc Announces Board and Committee Changes	CI
01/06	Savannah Energy and Auction Technology CEOs buy	AN

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,868	693.4	521.7	431.6	331.2	331.6	-	-
Change	-	-82.07%	-24.76%	-17.27%	-23.27%	0.13%	-	-
Enterprise Value (EV) ¹	3,669	846.3	841.2	728.7	515.9	481.2	444.7	426.6
Change	-	-76.93%	-0.6%	-13.37%	-29.21%	-6.72%	-7.6%	-4.05%
P/E	30.9x	-22.5x	-2.06x	-1.27x	-1.11x	-4.62x	-6.64x	-8.68x
PBR	3.74x	0.68x	0.53x	0.83x	1.56x	1.54x	1.5x	1.37x
PEG	-	0x	-0x	-0x	0.1x	0.1x	0.2x	0.4x
Capitalization / Revenue	0.99x	0.18x	0.15x	0.15x	0.13x	0.15x	0.15x	0.14x
EV / Revenue	0.94x	0.21x	0.24x	0.25x	0.21x	0.21x	0.2x	0.18x
EV / EBITDA	11.3x	6.05x	6.76x	9.1x	3.92x	3.04x	2.58x	2.31x
EV / EBIT	17.8x	19.2x	-29x	-8.94x	-16x	-64.5x	31.7x	14.6x
EV / FCF	63.3x	-2.79x	-5.21x	7.71x	36.6x	136x	18.8x	12.8x
FCF Yield	1.58%	-35.8%	-19.2%	13%	2.73%	0.73%	5.31%	7.78%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.255	-0.309	-2.13	-2.844	-2.501	-0.599	-0.4172	-0.3193
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,910	3,936	3,550	2,906	2,478	2,249	2,267	2,324
EBITDA ¹	325.6	140	124.5	80.1	131.6	158.2	172.3	184.9
EBIT ¹	206.6	44.1	-29	-81.5	-32.2	-7.455	14.05	29.14
Net income ¹	128.4	-30.8	-223.1	-338.7	-298.4	-67.4	-48.1	-34.7
Net Debt ¹	-199.5	152.9	319.5	297.1	184.7	149.6	113	95.02
Reference price ²	38.840	6.955	4.384	3.624	2.775	2.770	2.770	2.770
Nbr of stocks (in thousands)	99,592	99,704	119,008	119,106	119,347	119,720	-	-
Announcement Date	11/10/21	19/10/22	1/11/23	5/11/24	21/11/25	-	-	-

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.($)
AMAZON.COM, INC.	28.39x	3.18x	12.41x	-.--%	2,646B
JD.COM, INC.	10.75x	0.1x	4.23x	3.76%	38.33B
COUPANG, INC.	-107.56x	0.73x	29.03x	-.--%	32.37B
WAYFAIR INC.	-28382.25x	0.94x	14.89x	0.02%	10.98B
ALLEGRO.EU S.A.	21.12x	3.04x	10.53x	-.--%	10.41B
FSN E-COMMERCE VENTURES LIMITED	368.85x	7.88x	106.82x	-.--%	8.24B
ETSY, INC.	20.74x	2.89x	9.97x	-.--%	6.96B
MONOTARO CO., LTD.	23.15x	2.17x	13.73x	2.15%	5.33B
MOMO.COM INC.	30.25x	0.74x	16.51x	3.62%	2.7B
Average	-3,109.62x	2.41x	24.24x	1.06%	306.84B
Weighted average by Cap.	-85.41x	3.11x	12.77x	0.06%