Subscribe

Pets at Home Group Plc (PAHGF)

USD2.61 +0.00 (+0.00%)
GB OTC Consumer Cyclical Specialty Retail
Address Epsom Avenue SK9 3RN
Handforth, GB
CEO James Bailey
IPO 2017-05-12
ISIN GB00BJ62K685

Explore sections of this company profile

Also trades on London Stock Exchange · PETS.L (GBp) Other OTC · PAHGF (USD)
Description

Pets at Home Group Plc is a prominent UK-based omnichannel specialist, offering a comprehensive array of pet food, supplies, and accessories. Its operations are structured across three core divisions: Retail, Vet Group, and Central services. The company provides diverse nutritional options for a variety of pets, including dogs, cats, small mammals, aquatic life, reptiles, and birds. Beyond food, their extensive accessory selection covers essentials like cat litter, collars, leads, harnesses, bedding, housing, feeding equipment, health and hygiene items, travel solutions, training aids, and enrichment toys. Complementing their retail offerings, they deliver professional pet grooming services, such as full grooms, baths and brushes, microchipping, and nail trims. They also facilitate pet insurance policies. Furthermore, the group manages "First Opinion" veterinary practices, delivering primary pet healthcare and advisory services, alongside remote veterinary telehealth consultations. With a substantial physical footprint, the company operates 452 retail stores, 441 veterinary practices, and 316 grooming salons. Their complete product and service portfolio is also accessible online. Established in 1991 and headquartered in Handforth, UK.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD2.61 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.7K
Beta
1.08
Float Shares
435.52M
Free Float %
98.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +3.83% -0.37% +1.12% -4.91% -30.15% -38.55% -54.83% +29.05% +29.05%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (3 ratings, all time) Buy
Price Targets & DCF
Current price
2.61
DCF (Unlevered) 14.44 +453.3%
DCF (Levered) 16.45 +530.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
4.10
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Retail: +6.4%
    -0.6% Q1'26: -1.3% (vs Q1'24)
  • EPS growth Specialty Retail: +20.6%
    -26.3% Q1'26: -24.2% (vs Q1'24)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +6.9% Q1'26: +9.1% (vs Q1'24)
  • EBIT margin Specialty Retail: +5.4%
    +6.3% Q1'26: +8.1% (vs Q1'24)
  • ROIC Specialty Retail: +6.5%
    +5.1% Q1'26: +12.4% (vs Q1'24)
  • Share dilution Specialty Retail: +0.1%
    -2.0% Q1'26: -8.0% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    2.03× Q1'26: 0.96× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.06) × ERP
WACC = 70% × Ke + 30% × Kd (4.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 14.52 Current price: 2.61
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
10 Rev. Ana.
1 EPS Ana.
Mar 2027
10 Rev. Ana.
1 EPS Ana.
Mar 2028
4 Rev. Ana.
1 EPS Ana.
Mar 2029
5 Rev. Ana.
1 EPS Ana.
Mar 2030
5 Rev. Ana.
1 EPS Ana.
Revenue
729.09M
est: 1.08B (-32.6%)
793.13M
est: 1.12B (-29.1%)
834.17M
est: 1.04B (-20.1%)
898.92M
est: 1.26B (-28.4%)
961.04M
est: 1.24B (-22.3%)
1.06B
est: 1.30B (-18.8%)
1.14B
est: 1.58B (-27.7%)
1.32B
est: 1.71B (-23.0%)
1.40B
est: 1.74B (-19.2%)
1.48B
est: 1.48B (-0.3%)
1.48B
est: 1.49B (-0.6%)
1.48B
1.43B – 1.50B
-1.0% YoY
1.53B
1.47B – 1.56B
+3.4% YoY
1.56B
1.50B – 1.59B
+2.2% YoY
1.59B
1.53B – 1.62B
+1.9% YoY
1.68B
1.62B – 1.72B
+6.0% YoY
EBITDA
120.17M
est: 194.11M (-38.1%)
127.20M
est: 200.61M (-36.6%)
130.31M
est: 187.41M (-30.5%)
119.04M
est: 225.31M (-47.2%)
90.53M
est: 221.83M (-59.2%)
213.60M
est: 234.00M (-8.7%)
230.40M
est: 283.48M (-18.7%)
267.90M
est: 307.17M (-12.8%)
241.80M
est: 311.83M (-22.5%)
232.90M
est: 265.76M (-12.4%)
240.70M
est: 247.12M (-2.6%)
244.69M
237.27M – 248.14M
-1.0% YoY
252.91M
243.67M – 258.02M
+3.4% YoY
258.43M
248.98M – 263.65M
+2.2% YoY
263.33M
253.70M – 268.64M
+1.9% YoY
279.05M
268.85M – 284.68M
+6.0% YoY
EBIT
96.76M
est: 110.36M (-12.3%)
97.77M
est: 114.06M (-14.3%)
99.92M
est: 106.55M (-6.2%)
84.56M
est: 128.10M (-34.0%)
53.72M
est: 126.12M (-57.4%)
104.30M
est: 133.04M (-21.6%)
125.10M
est: 161.17M (-22.4%)
163.30M
est: 174.64M (-6.5%)
139.50M
est: 177.29M (-21.3%)
123.30M
est: 151.10M (-18.4%)
138.50M
est: 138.30M (+0.1%)
136.94M
132.80M – 138.88M
-1.0% YoY
141.55M
136.37M – 144.40M
+3.4% YoY
144.64M
139.35M – 147.56M
+2.2% YoY
147.38M
141.99M – 150.35M
+1.9% YoY
156.18M
150.47M – 159.33M
+6.0% YoY
Net Income
72.17M
est: 95.27M (-24.2%)
72.78M
est: 101.16M (-28.1%)
75.36M
est: 89.33M (-15.6%)
62.81M
est: 88.96M (-29.4%)
30.49M
est: 80.01M (-61.9%)
67.40M
est: 88.56M (-23.9%)
90.40M
est: 87.01M (+3.9%)
124.50M
est: 134.65M (-7.5%)
100.70M
est: 125.92M (-20.0%)
79.20M
est: 94.43M (-16.1%)
88.20M
est: 93.85M (-6.0%)
67.13M
63.94M – 68.90M
-28.5% YoY
75.30M
71.72M – 77.27M
+12.2% YoY
83.28M
79.32M – 85.46M
+10.6% YoY
89.82M
85.55M – 92.17M
+7.9% YoY
100.74M
95.95M – 103.38M
+12.2% YoY
SGA
298.55M
est: 419.63M (-28.9%)
330.16M
est: 433.68M (-23.9%)
350.96M
est: 405.14M (-13.4%)
375.81M
est: 487.08M (-22.8%)
393.69M
est: 479.56M (-17.9%)
406.60M
est: 505.86M (-19.6%)
452.90M
est: 612.84M (-26.1%)
503.40M
est: 664.05M (-24.2%)
543.70M
est: 674.12M (-19.3%)
584.70M
est: 574.53M (+1.8%)
560.50M
est: 578.06M (-3.0%)
572.37M
555.03M – 580.45M
-1.0% YoY
591.61M
569.99M – 603.55M
+3.4% YoY
604.52M
582.42M – 616.72M
+2.2% YoY
615.98M
593.46M – 628.41M
+1.9% YoY
652.76M
628.90M – 665.93M
+6.0% YoY
EPS
0.14
est: 0.20 (-31.2%)
0.15
est: 0.22 (-30.5%)
0.15
est: 0.19 (-21.3%)
0.13
est: 0.19 (-31.5%)
0.06
est: 0.17 (-64.4%)
0.14
est: 0.19 (-25.9%)
0.18
est: 0.19 (-3.1%)
0.25
est: 0.29 (-13.0%)
0.21
est: 0.27 (-21.9%)
0.17
est: 0.20 (-15.7%)
0.19
est: 0.20 (-7.1%)
0.15
0.14 – 0.15
-28.5% YoY
0.16
0.16 – 0.17
+12.2% YoY
0.18
0.17 – 0.19
+10.6% YoY
0.20
0.19 – 0.20
+7.9% YoY
0.22
0.21 – 0.23
+12.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-14 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-21 A 4/5 5/5 3/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
340.73M
OE per share TTM
0.74
Owner's Yield
28.42%
Maintenance CapEx ratio
64.57%
Maint CapEx / Avg PPE
35.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
7.7K
Shares Outstanding
442.11M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Michael Iddon Group Chief Financial Officer & Executive Director 635.2K male
Michael Ian Burke Interim Executive Chairman 292.8K male
Anja Madsen Chief Operating Officer of Retail
James Bailey Chief Executive Officer male
Jane Balmain Chief Operating Officer of Vet Group female
Lesley Lazenby Legal Director & Company Secretary female
Lucy Williams Chief People and Legal Officer female
Matthew Corr Head of Reward
Matthew Diffey Head of Group Strategy & Transformation male
Natalie Cullington Head of Communications
Sarah Pollard CFO & Executive Director female
Aaron Wood Head of Investor Relations
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits