Frasers Group Plc (LON:FRAS)
London · Delayed Price · Currency is GBP · Price in GBX 693.00
+6.00 (0.87%)
Sep 5, 2025, 4:36 PM BST
Frasers Group Income Statement
Financials in millions GBP. Fiscal year is May - April.
Millions GBP. Fiscal year is May - Apr.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2016 - 2020 |
Operating Revenue | 4,840 | 5,206 | 5,461 | 4,787 | 3,625 | Upgrade |
Other Revenue | 85.3 | 111 | 125 | 18.2 | - | Upgrade |
| 4,926 | 5,317 | 5,586 | 4,805 | 3,625 | Upgrade | |
Revenue Growth (YoY) | -7.36% | -4.82% | 16.25% | 32.55% | -8.39% | Upgrade |
Cost of Revenue | 2,597 | 2,887 | 3,176 | 2,708 | 2,095 | Upgrade |
Gross Profit | 2,329 | 2,430 | 2,411 | 2,097 | 1,531 | Upgrade |
Selling, General & Admin | 1,784 | 1,903 | 1,945 | 1,589 | 1,319 | Upgrade |
Other Operating Expenses | -15.6 | -10.9 | -11.7 | -48 | -36.8 | Upgrade |
Operating Expenses | 1,792 | 1,907 | 1,962 | 1,554 | 1,282 | Upgrade |
Operating Income | 536.6 | 523.2 | 448.9 | 543.2 | 248.5 | Upgrade |
Interest Expense | -111.6 | -85.4 | -60.6 | -32.8 | -31.5 | Upgrade |
Interest & Investment Income | 128.4 | 94.2 | 122.3 | 48.3 | 107.2 | Upgrade |
Earnings From Equity Investments | 2 | - | - | - | - | Upgrade |
Currency Exchange Gain (Loss) | - | - | - | - | -4.6 | Upgrade |
Other Non Operating Income (Expenses) | -61.3 | 13.2 | 28 | 9.3 | 5.5 | Upgrade |
EBT Excluding Unusual Items | 494.1 | 545.2 | 538.6 | 568 | 325.1 | Upgrade |
Merger & Restructuring Charges | -0.7 | -0.8 | - | - | - | Upgrade |
Impairment of Goodwill | - | -2.3 | - | -1.3 | -9.1 | Upgrade |
Gain (Loss) on Sale of Investments | -141.6 | -68.9 | -4.6 | -19.7 | -7.7 | Upgrade |
Gain (Loss) on Sale of Assets | 4.9 | 28.5 | 113 | 10.8 | 9.7 | Upgrade |
Asset Writedown | 22.7 | -0.7 | -106.1 | -227 | -317 | Upgrade |
Other Unusual Items | - | - | 97.1 | 4.8 | 7.5 | Upgrade |
Pretax Income | 379.4 | 501 | 638 | 335.6 | 8.5 | Upgrade |
Income Tax Expense | 92.7 | 107.9 | 159.3 | 78.7 | 86.5 | Upgrade |
Earnings From Continuing Operations | 286.7 | 393.1 | 478.7 | 256.9 | -78 | Upgrade |
Earnings From Discontinued Operations | 6.3 | -6.5 | 26.3 | - | - | Upgrade |
Net Income to Company | 293 | 386.6 | 505 | 256.9 | -78 | Upgrade |
Minority Interest in Earnings | -0.9 | -5.8 | -13.3 | -7.1 | -5 | Upgrade |
Net Income | 292.1 | 380.8 | 491.7 | 249.8 | -83 | Upgrade |
Net Income to Common | 292.1 | 380.8 | 491.7 | 249.8 | -83 | Upgrade |
Net Income Growth | -23.29% | -22.55% | 96.84% | - | - | Upgrade |
Shares Outstanding (Basic) | 433 | 439 | 460 | 472 | 502 | Upgrade |
Shares Outstanding (Diluted) | 433 | 439 | 460 | 472 | 502 | Upgrade |
Shares Change (YoY) | -1.27% | -4.65% | -2.56% | -5.97% | -1.01% | Upgrade |
EPS (Basic) | 0.67 | 0.87 | 1.07 | 0.53 | -0.17 | Upgrade |
EPS (Diluted) | 0.67 | 0.87 | 1.07 | 0.47 | -0.18 | Upgrade |
EPS Growth | -22.30% | -18.80% | 125.08% | - | - | Upgrade |
Free Cash Flow | 531.7 | 415 | 72.3 | 297.6 | 299.6 | Upgrade |
Free Cash Flow Per Share | 1.23 | 0.95 | 0.16 | 0.63 | 0.60 | Upgrade |
Gross Margin | 47.27% | 45.70% | 43.15% | 43.64% | 42.23% | Upgrade |
Operating Margin | 10.89% | 9.84% | 8.04% | 11.30% | 6.86% | Upgrade |
Profit Margin | 5.93% | 7.16% | 8.80% | 5.20% | -2.29% | Upgrade |
Free Cash Flow Margin | 10.79% | 7.80% | 1.29% | 6.19% | 8.26% | Upgrade |
EBITDA | 722.4 | 724.6 | 642.9 | 725.6 | 473.6 | Upgrade |
EBITDA Margin | 14.67% | 13.63% | 11.51% | 15.10% | 13.06% | Upgrade |
D&A For EBITDA | 185.8 | 201.4 | 194 | 182.4 | 225.1 | Upgrade |
EBIT | 536.6 | 523.2 | 448.9 | 543.2 | 248.5 | Upgrade |
EBIT Margin | 10.89% | 9.84% | 8.04% | 11.30% | 6.86% | Upgrade |
Effective Tax Rate | 24.43% | 21.54% | 24.97% | 23.45% | 1017.65% | Upgrade |
Revenue as Reported | 4,926 | 5,317 | 5,586 | 4,805 | 3,625 | Upgrade |
Updated Apr 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.