Frasers Group (FRAS)

Sector:

Retailers

Index:

FTSE 100

836.00p
   
  • Change Today:
      0.50p
  • 52 Week High: 938.00
  • 52 Week Low: 672.00
  • Currency: UK Pounds
  • Shares Issued: 450.32m
  • Volume: 89,068
  • Market Cap: £3,764.64m
  • RiskGrade: 211

Income Statement - Unadjusted

  £ (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 936.60 585.30 330.20 418.70 151.90
Depreciation & Amortisation (279.40) (260.00) (307.50) (276.20) n/a
           
Operating Profit/(Loss) 657.20 325.30 22.70 142.50 151.90
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 634.30 306.70 (1.20) 159.40 179.20
Share of Assoc Cos/JV Profits n/a n/a n/a (15.90) n/a
           
Profit Before Tax 634.30 306.70 (1.20) 143.50 179.20
Tax (159.30) (75.50) (85.40) (42.50) (63.20)
           
Profit After Tax 475.00 231.20 (86.60) 101.00 116.00
           
Discontinued Operations          
Profit After Tax 26.30 25.70 8.60 n/a n/a
           
PROFIT FOR THE PERIOD 501.30 256.90 (78.00) 101.00 116.00
           
Attributable to:          
Equity Shareholders' Earnings 488.00 249.80 (83.00) 93.80 112.00
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 cn/a cn/a cn/a cn/a cn/a


Per Share Record - Unadjusted 30-Apr-23 24-Apr-22 25-Apr-21 26-Apr-20 28-Apr-19
Continuing EPS          
Earnings per Share - Basic 100.40p 47.50p (18.20p) 18.50p 21.60p
Earnings per Share - Diluted 100.40p 47.50p (18.20p) 18.50p 21.50p
Continuing and Discontinued EPS          
Earnings per Share - Basic 106.10p 52.90p (16.50p) 18.50p 21.60p
Earnings per Share - Diluted 106.10p 52.90p (16.50p) 18.50p 21.50p
           
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 12.08% 6.96% 0.65% 3.60% 4.10%
Tax Rate 25.11% 24.62% (7,116.67%) 26.66% 35.27%
Return on Capital Employed 19.50% 10.46% 0.01% 5.84% 6.34%
Continuing Operations & Discontinued Operations          
Return on Equity (ROE) 25.36% 14.19% (0.05%) 5.76% 6.53%
           
Financial Status          
Continuing Operations          
Interest Cover 10.19 7.27 0.96 5.90 7.47
Revenue per Share 1,183.12p 990.07p 7.05p 782.36p 712.63p
Pre-Tax Profit per Share 137.92p 64.98p n/a 28.37p 34.50p
           
Market Data          
Continuing Operations          
Earnings per Share Growth - Basic 111% n/a n/a -14% 468%
Earnings per Share Growth - Adjusted 32% n/a n/a -8% -8%
Earnings per Share Growth - Diluted 111% n/a n/a -14% 466%
PE Ratio - Adjusted 10.8 12.8 n/a 14.0 17.3
PEG - Adjusted 0.3 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 Growth - Basic 101% n/a n/a -14% 1,612%
Earnings per Share Growth - Adjusted 32% n/a n/a -8% 177%
Earnings per Share Growth - Diluted 101% n/a n/a -14% 1,604%
PE Ratio - Adjusted 10.8 12.8 n/a 14.0 17.3
PEG - Adjusted 0.3 n/a n/a n/a 0.1
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