Frasers Group Plc (FRA:ZVX)
Germany · Delayed Price · Currency is EUR 7.83
-0.13 (-1.63%)
Last updated: Jan 28, 2026, 9:15 AM CET
Frasers Group Income Statement
Financials in millions GBP. Fiscal year is May - April.
Millions GBP. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 26, 2025 | Apr '25 Apr 27, 2025 | Apr '24 Apr 28, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 24, 2022 | Apr '21 Apr 25, 2021 |
Operating Revenue | 4,975 | 4,840 | 5,206 | 5,461 | 4,787 | 3,625 |
Other Revenue | 73.1 | 85.3 | 111 | 125 | 18.2 | - |
| 5,048 | 4,926 | 5,317 | 5,586 | 4,805 | 3,625 | |
Revenue Growth (YoY) | -2.19% | -7.36% | -4.82% | 16.25% | 32.55% | -8.39% |
Cost of Revenue | 2,624 | 2,597 | 2,887 | 3,176 | 2,708 | 2,095 |
Gross Profit | 2,424 | 2,329 | 2,430 | 2,411 | 2,097 | 1,531 |
Selling, General & Admin | 1,895 | 1,784 | 1,903 | 1,945 | 1,589 | 1,319 |
Amortization of Goodwill & Intangibles | 3.5 | 3.5 | 1.8 | 6.9 | - | - |
Other Operating Expenses | -18.1 | -15.6 | -10.9 | -11.7 | -48 | -36.8 |
Operating Expenses | 1,898 | 1,792 | 1,907 | 1,962 | 1,554 | 1,282 |
Operating Income | 526.2 | 536.6 | 523.2 | 448.9 | 543.2 | 248.5 |
Interest Expense | -125.6 | -111.6 | -85.4 | -60.6 | -32.8 | -31.5 |
Interest & Investment Income | 282 | 128.4 | 94.2 | 122.3 | 48.3 | 107.2 |
Earnings From Equity Investments | 2.8 | 2 | - | - | - | - |
Currency Exchange Gain (Loss) | - | - | - | - | - | -4.6 |
Other Non Operating Income (Expenses) | -16.9 | -61.3 | 13.2 | 28 | 9.3 | 5.5 |
EBT Excluding Unusual Items | 668.5 | 494.1 | 545.2 | 538.6 | 568 | 325.1 |
Merger & Restructuring Charges | -4 | -0.7 | -0.8 | - | - | - |
Impairment of Goodwill | - | - | -2.3 | - | -1.3 | -9.1 |
Gain (Loss) on Sale of Investments | -75.3 | -141.6 | -68.9 | -4.6 | -19.7 | -7.7 |
Gain (Loss) on Sale of Assets | 5.8 | 4.9 | 28.5 | 113 | 10.8 | 9.7 |
Asset Writedown | -12.5 | 22.7 | -0.7 | -106.1 | -227 | -317 |
Other Unusual Items | - | - | - | 97.1 | 4.8 | 7.5 |
Pretax Income | 582.5 | 379.4 | 501 | 638 | 335.6 | 8.5 |
Income Tax Expense | 150.7 | 92.7 | 107.9 | 159.3 | 78.7 | 86.5 |
Earnings From Continuing Operations | 431.8 | 286.7 | 393.1 | 478.7 | 256.9 | -78 |
Earnings From Discontinued Operations | 36.2 | 6.3 | -6.5 | 26.3 | - | - |
Net Income to Company | 468 | 293 | 386.6 | 505 | 256.9 | -78 |
Minority Interest in Earnings | -0.3 | -0.9 | -5.8 | -13.3 | -7.1 | -5 |
Net Income | 467.7 | 292.1 | 380.8 | 491.7 | 249.8 | -83 |
Net Income to Common | 467.7 | 292.1 | 380.8 | 491.7 | 249.8 | -83 |
Net Income Growth | 37.02% | -23.29% | -22.55% | 96.84% | - | - |
Shares Outstanding (Basic) | 433 | 433 | 439 | 460 | 472 | 502 |
Shares Outstanding (Diluted) | 433 | 433 | 439 | 460 | 472 | 502 |
Shares Change (YoY) | -0.77% | -1.27% | -4.65% | -2.56% | -5.97% | -1.01% |
EPS (Basic) | 1.08 | 0.67 | 0.87 | 1.07 | 0.53 | -0.17 |
EPS (Diluted) | 1.08 | 0.67 | 0.87 | 1.07 | 0.47 | -0.18 |
EPS Growth | 38.01% | -22.30% | -18.80% | 125.08% | - | - |
Free Cash Flow | 390.8 | 531.7 | 415 | 72.3 | 297.6 | 299.6 |
Free Cash Flow Per Share | 0.90 | 1.23 | 0.95 | 0.16 | 0.63 | 0.60 |
Gross Margin | 48.02% | 47.27% | 45.70% | 43.15% | 43.64% | 42.23% |
Operating Margin | 10.42% | 10.89% | 9.84% | 8.04% | 11.30% | 6.86% |
Profit Margin | 9.26% | 5.93% | 7.16% | 8.80% | 5.20% | -2.29% |
Free Cash Flow Margin | 7.74% | 10.79% | 7.80% | 1.29% | 6.19% | 8.26% |
EBITDA | 720 | 722.4 | 724.6 | 642.9 | 725.6 | 473.6 |
EBITDA Margin | 14.26% | 14.67% | 13.63% | 11.51% | 15.10% | 13.06% |
D&A For EBITDA | 193.8 | 185.8 | 201.4 | 194 | 182.4 | 225.1 |
EBIT | 526.2 | 536.6 | 523.2 | 448.9 | 543.2 | 248.5 |
EBIT Margin | 10.42% | 10.89% | 9.84% | 8.04% | 11.30% | 6.86% |
Effective Tax Rate | 25.87% | 24.43% | 21.54% | 24.97% | 23.45% | 1017.65% |
Revenue as Reported | 5,048 | 4,926 | 5,317 | 5,586 | 4,805 | 3,625 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.