Frasers Group (FRAS)

Sector:

Retailers

Index:

FTSE 100

832.00p
   
  • Change Today:
    -3.50p
  • 52 Week High: 938.00
  • 52 Week Low: 672.00
  • Currency: UK Pounds
  • Shares Issued: 450.32m
  • Volume: 284,909
  • Market Cap: £3,746.63m
  • RiskGrade: 211

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
30-Apr-23 24-Apr-22 25-Apr-21 26-Apr-20 28-Apr-19
Continuing Operations          
Revenue 5,441.30 4,672.90 3,507.30 3,957.40 3,701.90
           
EBITDA 858.80 601.20 281.80 414.10 138.10
Depreciation & Amortisation (279.40) (260.00) (307.50) (276.20) n/a
           
Operating Profit/(Loss) 579.40 341.20 (25.70) 137.90 138.10
Interest Payable (69.00) (48.90) (32.90) (29.30) (27.70)
Interest Receivable/Investment Income 46.10 30.30 9.00 46.20 55.00
           
Group Profit after Interest 556.50 328.40 (49.60) 154.80 165.40
Share of Assoc Cos/JV Profits n/a n/a n/a (15.90) n/a
           
Profit Before Tax 556.50 328.40 (49.60) 138.90 165.40
Tax (159.30) (75.50) (85.40) (42.50) (63.20)
           
Profit After Tax 397.20 252.90 (135.00) 96.40 102.20
           
Discontinued Operations          
Profit After Tax 26.30 25.70 8.60 n/a n/a
           
PROFIT FOR PERIOD 423.50 278.60 (126.40) 96.40 102.20
           
Attributable to:          
Equity Holders of Parent Company 410.20 271.50 (131.40) 89.20 98.20
Minority Interests (13.30) (7.10) (5.00) (7.20) (4.00)
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c410.20 c271.50 c(131.40) c89.20 c98.20


Per Share Record - Normalised 30-Apr-23 24-Apr-22 25-Apr-21 26-Apr-20 28-Apr-19
Continuing EPS          
Earnings per Share - Basic 83.47p 52.08p (27.89p) 17.63p 18.90p
Earnings per Share - Diluted 83.47p 52.08p (27.89p) 17.59p 18.86p
Earnings per Share - Adjusted 70.90p 53.90p (27.30p) 16.20p 17.60p
Continuing and Discontinued EPS          
Earnings per Share - Basic 89.19p 57.52p (0.26p) 17.63p 18.90p
Earnings per Share - Diluted 89.19p 57.52p (0.26p) 17.59p 18.86p
Earnings per Share - Adjusted 70.90p 53.90p (27.30p) 16.20p 17.60p
           
Dividend per Share n/a n/a n/a n/a n/a


Key Financals 30-Apr-23 24-Apr-22 25-Apr-21 26-Apr-20 28-Apr-19
Shares in Issue (millions)          
Shares in Issue - Year End 999.50 999.50 640.60 640.60 640.60
Weighted Average 459.91 471.98 501.95 505.83 519.47
Diluted 459.91 471.98 501.95 507.07 520.75
           
Performance Ratios          
Continuing Operations          
Operating Margin 10.65% 7.30% (0.73%) 3.48% 3.73%
Return on Capital Employed 17.19% 11.16% n/a 4.04% 5.77%
Continuing Operations & Discontinued Operations          
Return on Equity 21.32% 15.43% (0.08%) 5.48% 5.72%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 9.07 7.72 (0.51) 5.74 6.97
Revenue per Share 1,183.12p 990.07p 7.05p 782.36p 712.63p
Pre-Tax Profit Per Share - Continuing 121.00p 69.58p (0.100p) 27.46p 31.84p
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic 60% n/a n/a -7% n/a
Earnings Per Share Growth - Diluted 60% n/a n/a -7% n/a
PE Ratio - Company Adjusted 9.2 13.2 n/a 12.8 16.1
PEG - Company Adjusted 0.2 n/a n/a n/a n/a
Dividend Cover n/a n/a n/a n/a n/a
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted 55% n/a n/a -7% n/a
Earnings per Share - Diluted 55% n/a n/a -7% n/a
PE Ratio - Company Adjusted 8.6 12.0 n/a 12.8 16.1
PEG - Company Adjusted 0.2 n/a n/a n/a n/a
Dividend Cover n/a n/a n/a n/a n/a
           
Market Capitalisation £ (Millions) 7,681.16 6,896.55 3,302.31 1,451.60 1,948.71
Dividend per Share n/a n/a n/a n/a n/a
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend per Share Growth n/a n/a n/a n/a n/a

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page