Valuation ASOS Plc Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 12:07:57 12/08/26 am AEST			5-day change	1st Jan Change
4.543 ^EUR	0.00%		-6.03%	-40.78%

05/08	Citi and Exane cut HSBC; LBBW cuts Vodafone	AN
05/08	ASOS : RBC gives a Neutral rating	ZD

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	467.5	-	-
Change	-	-82.07%	-24.76%	-17.27%	-23.27%	41.16%	-	-
Enterprise Value (EV) ¹	3,669	846.3	841.2	728.7	515.9	543.6	506.5	466.6
Change	-	-76.93%	-0.6%	-13.37%	-29.21%	5.38%	-6.83%	-7.87%
P/E	30.9x	-22.5x	-2.06x	-1.27x	-1.11x	-9.01x	-10.5x	-14.1x
PBR	3.74x	0.68x	0.53x	0.83x	1.56x	1.98x	1.95x	1.63x
PEG	-	0x	-0x	-0x	0.1x	0.1x	0.8x	0.5x
Capitalization / Revenue	0.99x	0.18x	0.15x	0.15x	0.13x	0.21x	0.21x	0.2x
EV / Revenue	0.94x	0.21x	0.24x	0.25x	0.21x	0.24x	0.22x	0.2x
EV / EBITDA	11.3x	6.05x	6.76x	9.1x	3.92x	3.43x	2.91x	2.51x
EV / EBIT	17.8x	19.2x	-29x	-8.94x	-16x	-72.9x	33.7x	15.3x
EV / FCF	63.3x	-2.79x	-5.21x	7.71x	36.6x	144x	14x	10.4x
FCF Yield	1.58%	-35.8%	-19.2%	13%	2.73%	0.7%	7.12%	9.57%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.255	-0.309	-2.13	-2.844	-2.501	-0.4336	-0.3733	-0.2763
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,910	3,936	3,550	2,906	2,478	2,250	2,269	2,325
EBITDA ¹	325.6	140	124.5	80.1	131.6	158.3	174	185.7
EBIT ¹	206.6	44.1	-29	-81.5	-32.2	-7.455	15.04	30.4
Net income ¹	128.4	-30.8	-223.1	-338.7	-298.4	-6.467	-44.57	-42.2
Net Debt ¹	-199.5	152.9	319.5	297.1	184.7	76.13	39.01	-0.8816
Reference price ²	38.840	6.955	4.384	3.624	2.775	3.905	3.905	3.905
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.	22.58x	3.65x	13.7x	-.--%	3,000B
JD.COM, INC.	13.08x	0.14x	5.56x	3.1%	45.2B
COUPANG, INC.	-34.05x	0.67x	36.03x	-.--%	29.1B
WAYFAIR INC.	-1131.49x	1.15x	18.01x	0.02%	14.14B
ALLEGRO.EU S.A.	25.38x	3.54x	12.18x	-.--%	12.08B
FSN E-COMMERCE VENTURES LIMITED	193.14x	7.25x	79.37x	-.--%	9.72B
MONOTARO CO., LTD.	25.84x	2.43x	15.4x	1.92%	6.05B
OCADO GROUP PLC	-12.89x	1.71x	12.67x	-.--%	2.41B
MOMO.COM INC.	26.52x	0.61x	14.25x	3.62%	2.25B
Average	-96.88x	2.35x	23.02x	0.96%	346.73B
Weighted average by Cap.	17.21x	3.56x	14.01x	0.05%