Loading...
XLONFRAS
Market cap3.26bUSD
Dec 23, Last price  
605.50GBP
1D
-3.35%
1Q
-27.66%
Jan 2017
117.34%
IPO
121.79%
Name

Sports Direct International

Chart & Performance

D1W1MN
XLON:FRAS chart
P/E
683.66
P/S
47.01
EPS
0.89
Div Yield, %
0.00%
Shrs. gr., 5y
-1.46%
Rev. gr., 5y
8.39%
Revenues
5.54b
-0.34%
971,062,0001,194,736,0001,347,144,0001,259,510,0001,367,321,0001,451,621,0001,599,237,0001,835,756,0002,185,580,0002,705,958,0002,832,560,0002,904,300,0003,245,300,0003,359,500,0003,701,900,0003,957,400,0003,507,300,0004,691,100,0005,556,700,0005,537,700,000
Net income
381m
-22.55%
62,656,00062,886,00037,671,00078,182,000-15,838,00089,433,00084,173,000106,198,000151,596,000180,245,000240,397,000277,415,000229,900,00024,500,000112,000,00093,800,000-83,000,000249,800,000491,700,000380,800,000
CFO
682m
+32.65%
49,951,00061,298,000169,217,000-14,254,00070,620,000155,833,000180,398,000160,817,000114,421,000167,055,000236,952,00065,700,000257,399,999326,200,000273,300,000368,700,000496,900,000482,400,000514,299,999682,200,000
Dividend
May 12, 201050 GBP/sh
Earnings
Jul 15, 2025

Profile

Frasers Group plc, together with its subsidiaries, retails sports and leisure clothing, footwear, equipment, and apparel through department stores, shops, and online in the United Kingdom and internationally. The company operates through five segments: UK Sports Retail, Premium Lifestyle, European Retail, Rest of World Retail, and Wholesale & Licensing. It is also involved in the wholesale distribution and sale of sports and leisure clothing, footwear, equipment, and apparel; and licensing activities. The company offers its products under its own and third party brands, which include Slazenger, Everlast, Lonsdale, Karrimor, 18montrose, Evans Cycles, Flannels, Frasers, Game, House of Fraser, Jack Wills, Sofa.com, Sports Direct, USC, Flannels, Cruise, and van mildert. As of April 24, 2022, it operated 808 sports retail stores in the United Kingdom; 489 sports retail stores in Europe; 34 stores in Malaysia; and 179 Premium Lifestyle stores. The company was formerly known as Sports Direct International plc and changed its name to Frasers Group plc in December 2019. Frasers Group plc was founded in 1982 and is headquartered in Shirebrook, the United Kingdom. Frasers Group plc is a subsidiary of MASH Holdings Limited.
URL
https://frasers.group/
IPO date
Mar 02, 2007
Employees
32,000
Domiciled in
GB
Incorporated in
GB

Valuation

Title
GBP in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑042023‑042022‑042021‑042020‑042019‑042018‑042017‑042016‑042015‑04
Income
Revenues
5,537,700
-0.34%
5,556,700
18.45%
4,691,100
33.75%
Cost of revenue
5,028,500
5,217,000
4,240,300
Unusual Expense (Income)
NOPBT
509,200
339,700
450,800
NOPBT Margin
9.20%
6.11%
9.61%
Operating Taxes
107,900
159,300
75,500
Tax Rate
21.19%
46.89%
16.75%
NOPAT
401,300
180,400
375,300
Net income
380,800
-22.55%
491,700
96.84%
249,800
-400.96%
Dividends
Dividend yield
Proceeds from repurchase of equity
(126,400)
(155,300)
(193,200)
BB yield
3.53%
4.39%
6.03%
Debt
Debt current
112,500
119,600
117,000
Long-term debt
1,986,300
1,310,000
1,331,500
Deferred revenue
560,300
503,600
Other long-term liabilities
249,600
291,900
457,300
Net debt
876,300
658,900
815,900
Cash flow
Cash from operating activities
682,200
514,300
482,400
CAPEX
(267,200)
(469,400)
(323,200)
Cash from investing activities
(387,400)
(201,400)
(123,500)
Cash from financing activities
(297,600)
(320,400)
(479,200)
FCF
596,900
21,300
124,700
Balance
Cash
358,600
332,900
336,800
Long term investments
863,900
437,800
295,800
Excess cash
945,615
492,865
398,045
Stockholders' equity
2,715,300
1,428,100
923,200
Invested Capital
2,629,485
2,784,235
2,765,455
ROIC
14.83%
6.50%
14.66%
ROCE
14.13%
10.32%
14.07%
EV
Common stock shares outstanding
438,505
459,911
471,975
Price
8.17
6.25%
7.69
13.18%
6.79
31.72%
Market cap
3,580,393
1.30%
3,534,419
10.29%
3,204,712
31.72%
EV
4,484,893
4,233,319
4,042,612
EBITDA
793,800
608,900
704,900
EV/EBITDA
5.65
6.95
5.74
Interest
91,500
69,000
48,900
Interest/NOPBT
17.97%
20.31%
10.85%