TopFunds

Frasers Group plc

LSE: FRAS.L

Stock price

802 GBX

(+17.42%) 5 years

Specialty Retail

Insider Transactions

5Y price score: 24
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +17.42%
DATE RANGE:
GBP PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

598.0

52-week range

845.0

802

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

(4.6) %

Dividend Yield TTM

-

Market cap

$ 3,451

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

9.3

Price / Book TTM

1.5

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

0.3

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

14.3 %

17.4 %

180.9 %

Free cash flow per share growth

(166.5) %

(164.9) %

(27) %

Earnings per share growth

(71.1) %

583.3 %

89.1 %

Dividends

Previous dividend:1.5106 per share, Paid, Ex-div date Mar 28, 2008
Financials

all figures in GBP Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.5
0.4
-
0.2
0.2
(0.2)
0.5
1
0.9
0.7
0.9
6.6%
0.7
0.7
0.8
0.8
0.9
0.9
02FCF per share
(0.3)
(0.3)
0.3
0.2
0.1
0.6
0.3
0.1
0.9
1.2
(0.4)
2.4%
(0.4)
(0.5)
(0.7)
(0.8)
(1.1)
(1.4)
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
04Dividends payout, %
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
05Revenue
$ 2,904
$ 3,245
$ 3,360
$ 3,702
$ 3,957
$ 3,507
$ 4,691
$ 5,557
$ 5,538
$ 4,926
$ 5,326
6.3%
$ 5,659
$ 6,013
$ 6,389
$ 6,788
$ 7,212
$ 7,429
06ㅤ% Change
-
11.7%
3.5%
10.2%
6.9%
(11.4)%
33.8%
18.5%
(0.3)%
(11.1)%
8.1%
6.3%
6.3%
6.3%
6.3%
6.3%
6.3%
6.3%
07Net Income
277.4
229.9
24.5
112
93.8
(83)
249.8
491.7
380.8
292.1
375
3.1%
279.9
297.4
316
335.8
356.8
367.5
08ㅤ% Margin
9.6%
7.1%
0.7%
3%
2.4%
(2.4)%
5.3%
8.9%
6.9%
5.9%
7%
5% A
5%
5%
5%
5%
5%
5%
09CFO
65.7
257.4
326.2
273.3
368.7
496.9
482.4
514.3
682.2
943.4
490.3
22.3%
571
606.7
644.6
684.9
727.7
749.5
10ㅤ% Of revenue
2.3%
7.9%
9.7%
7.4%
9.3%
14.2%
10.3%
9.3%
12.3%
19.2%
9.2%
10.1% A
10.1%
10.1%
10.1%
10.1%
10.1%
10.1%
11CAPEX
(207)
(413.5)
(204.2)
(158.5)
(323.5)
(220.4)
(323.2)
(469.4)
(267.2)
(411.7)
(654.8)
12.2%
(734.7)
(824.4)
(925)
(1,038)
(1,165)
(1,307)
12ㅤ% Change
-
99.8%
(50.6)%
(22.4)%
104.1%
(31.9)%
46.6%
45.2%
(43.1)%
54.1%
59.1%
12.2% A
12.2%
12.2%
12.2%
12.2%
12.2%
12.2%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(141.3)
(156.1)
122
114.8
45.2
276.5
159.2
44.9
415
531.7
(164.5)
1.5%
(163.8)
(217.7)
(280.4)
(353)
(436.9)
(557.2)
14Total assets
2,360
2,449
2,891
3,149
3,868
3,785
4,143
4,293
4,455
5,131
6,487
10.6%
7,177
7,940
8,785
9,720
10,754
11,898
15ㅤ% Change
-
3.8%
18.1%
8.9%
22.9%
(2.2)%
9.5%
3.6%
3.8%
15.2%
26.4%
10.6%
10.6%
10.6%
10.6%
10.6%
10.6%
10.6%
16Total liabilities
975.2
1,211
1,695
1,896
2,588
2,574
2,834
2,635
2,582
3,143
4,034
15.3%
4,463
4,938
5,463
6,045
6,688
7,399
17ㅤ% Of assets
41.3%
49.4%
58.6%
60.2%
66.9%
68%
68.4%
61.4%
58%
61.3%
62.2%
62.2% A
62.2%
62.2%
62.2%
62.2%
62.2%
62.2%
18Shareholders Equity
1,385
1,238
1,196
1,252
1,280
1,211
1,309
1,658
1,873
1,988
2,453
5.9%
2,714
3,002
3,322
3,675
4,066
4,499
19Net Debt
99.6
182.1
397.1
378.5
990.1
971.6
1,112
1,097
1,094
1,609
2,141
35.9%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
471,975
471,975
471,975
471,975
471,975
471,975
471,975
459,911
438,505
432,929
432,499
(0.9)%
428,738
425,009
421,313
417,649
414,017
410,417
21ㅤ% Change
-
-
-
-
-
-
-
(2.6)%
(4.7)%
(1.3)%
(0.1)%
(0.9)%
(0.9)%
(0.9)%
(0.9)%
(0.9)%
(0.9)%
(0.9)%
22ROA
11.8%
9.4%
0.9%
3.6%
2.4%
(2.2)%
6%
11.5%
8.6%
5.7%
5.8%
-
3.9%
3.8%
3.6%
3.5%
3.3%
3.1%
23ROE
20%
18.6%
2.1%
8.9%
7.3%
(6.9)%
19.1%
29.7%
20.3%
14.7%
15.3%
-
10.3%
9.9%
9.5%
9.1%
8.8%
8.2%
24Interest coverage
32.5
10.3
7.1
8.9
5.7
6.1
9.2
4.9
5.7
4.5
2.3
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
8.2
7.9
86.8
12.4
13.7
(28.6)
12.8
7.7
9
9.9
7.5
-
-
-
-
-
-
-
27Stock price range
348-818
252-388
284-420
233-436
183-518
240-516
536-814
600-950
672-938
546-904
618-770
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
1,818
1,456
1,901
1,406
1,227
2,433
3,205
3,562
3,580
2,866
2,835
4.5%
(8,106)
(8,705)
(9,365)
(10,090)
(10,888)
-
29FCF Yield
(7.8)%
(10.7)%
6.4%
8.2%
3.7%
11.4%
5%
1.3%
11.6%
18.6%
(5.8)%
(2.9)%
2%
2.5%
3%
3.5%
4%
-
30Average stock price
582.8
319.9
352
334.7
350.3
377.8
675
774.8
805
724.8
694.3
1.8%
(1,890.6)
(2,048.2)
(2,222.7)
(2,415.9)
(2,629.8)
-
31 CEO
MM
Michael Patrick Murray