|
Market Closed -
London S.E.
02:35:14 16/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 455.50 GBX | +1.56% |
|
-1.30% | +60.67% |
| 13/10 | H&M investigating cyber attack claims, reports say | AN |
| 09/10 | Asos cyber breach not caused by vulnerability in platform - Snowflake | AN |
Company Valuation: ASOS Plc
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 | 536.9 | - | - |
| Change | - | -82.07% | -24.76% | -17.27% | -23.27% | 62.13% | - | - |
| Enterprise Value (EV) 1 | 3,669 | 846.3 | 841.2 | 728.7 | 515.9 | 737.3 | 736.5 | 698.5 |
| Change | - | -76.93% | -0.6% | -13.37% | -29.21% | 42.91% | -0.11% | -5.16% |
| P/E | 30.9x | -22.5x | -2.06x | -1.27x | -1.11x | -23.3x | -15.9x | -25.8x |
| PBR | 3.74x | 0.68x | 0.53x | 0.83x | 1.56x | 2.71x | 2.38x | 2x |
| PEG | - | 0x | -0x | -0x | 0.1x | 0.3x | -0.3x | 0.7x |
| Capitalization / Revenue | 0.99x | 0.18x | 0.15x | 0.15x | 0.13x | 0.24x | 0.24x | 0.23x |
| EV / Revenue | 0.94x | 0.21x | 0.24x | 0.25x | 0.21x | 0.33x | 0.32x | 0.3x |
| EV / EBITDA | 11.3x | 6.05x | 6.76x | 9.1x | 3.92x | 4.41x | 4.12x | 3.69x |
| EV / EBIT | 17.8x | 19.2x | -29x | -8.94x | -16x | 356x | 32.5x | 20.4x |
| EV / FCF | 63.3x | -2.79x | -5.21x | 7.71x | 36.6x | -42.3x | 15.9x | 19.8x |
| FCF Yield | 1.58% | -35.8% | -19.2% | 13% | 2.73% | -2.37% | 6.29% | 5.04% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.255 | -0.309 | -2.13 | -2.844 | -2.501 | -0.1928 | -0.2826 | -0.174 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,910 | 3,936 | 3,550 | 2,906 | 2,478 | 2,249 | 2,268 | 2,324 |
| EBITDA 1 | 325.6 | 140 | 124.5 | 80.1 | 131.6 | 167.1 | 178.9 | 189.2 |
| EBIT 1 | 206.6 | 44.1 | -29 | -81.5 | -32.2 | 2.073 | 22.66 | 34.23 |
| Net income 1 | 128.4 | -30.8 | -223.1 | -338.7 | -298.4 | -22.93 | -33.77 | -20.61 |
| Net Debt 1 | -199.5 | 152.9 | 319.5 | 297.1 | 184.7 | 200.3 | 199.5 | 161.5 |
| Reference price 2 | 38.840 | 6.955 | 4.384 | 3.624 | 2.775 | 4.485 | 4.485 | 4.485 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -23.26x | 0.33x | 4.41x | -.--% | 706M | |
| 19.71x | 3.33x | 12.75x | -.--% | 2,741B | |
| 28.61x | 2.05x | 14.88x | 3.03% | 61.85B | |
| 10.02x | 0.09x | 3.67x | 3.86% | 35.86B | |
| -27.06x | 0.6x | 34.79x | -.--% | 25.88B | |
| 18.58x | 0.25x | 6.9x | - | 20.52B | |
| 16.71x | 1.44x | 9.8x | 3.02% | 16.91B | |
| 73.03x | 6.47x | 34.45x | 0.17% | 16.62B | |
| 33.82x | 2.44x | 16.83x | 0.76% | 14.66B | |
| -1550.46x | 1.17x | 18.16x | 0.01% | 14.35B | |
| Average | -140.03x | 1.82x | 15.66x | 1.21% | 294.79B | |
| Weighted average by Cap. | 12.06x | 3.21x | 12.99x | 0.13% |
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
- ASC Stock
- Valuation ASOS Plc
Select your edition
All financial news and data tailored to specific country editions
