…
THG Plc operates as an online retailer in the United Kingdom, the United States, Europe, and internationally. It operates through the THG Beauty and THG Nutrition segments. The THG Beauty segment manufactures and retails skincare, haircare, cosmetics, body care, and fragrance products; also operates spa and experience venues, as well as clothing lines. This segment offers its products through websites such as Lookfantastic, Dermstore, and Cult Beauty. The THG Nutrition segment offers sports nutrition, protein powders, vegan, supplements, vitamins, drinks, minerals, bars, snacks, and sportswear under the Myprotein, Myvegan, Myvitamins, MP Activewear, and MyPRO brands. It also engages in the provision of online advertising, online retailing, salon business, warehouse and distribution, manufacturing services, translation and interpretation services, financial and business newspapers, and hotel operations. In addition, the company involved in environmental consulting, distributes motion pictures, License holding, recovery of sorted metals, and produces visual content, marketing, retail and leisure, webhosting, and film processing services. The company was formerly known as THG Holdings plc and changed its name to THG Plc in January 2021. THG Plc was founded in 2004 and is headquartered in Altrincham, United Kingdom.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | -69.38M | -202.40M | -251.96M | -549.73M | -186.29M |
| Net income | 54.12M | -326.14M | -248.37M | -539.96M | -138.07M |
| Selling general administrative | - | 610.53M | 545.18M | 682.14M | 577.06M |
| Selling and marketing expenses | - | 230.96M | 275.07M | 399.16M | 413.56M |
| Gross profit | 630.76M | 693.60M | 840.29M | 879.98M | 954.40M |
| Reconciled depreciation | - | 205.73M | 214.49M | 203.17M | 167.51M |
| Ebit | -35.99M | -138.85M | -172.06M | -495.56M | -36.21M |
| Ebitda | 54.87M | -48.64M | 42.42M | -197.96M | -35.89M |
| Depreciation and amortization | 90.86M | 90.21M | 214.49M | 297.61M | 0.32M |
| Operating income | -35.99M | -147.90M | -185.39M | -495.56M | -36.21M |
| Other operating expenses | 1753.87M | 1899.30M | 2230.77M | 2440.55M | 2216.12M |
| Interest expense | 79.55M | 63.55M | 79.90M | 58.12M | 48.85M |
| Tax provision | - | -21.87M | -3.59M | -9.77M | -48.21M |
| Interest income | - | 9.05M | 13.33M | 2.36M | 0.32M |
| Net interest income | - | -54.51M | -66.57M | -55.76M | -48.52M |
| Income tax expense | -5.71M | -21.87M | -3.59M | -9.77M | -48.21M |
| Total revenue | 1717.88M | 1751.40M | 2045.38M | 2239.23M | 2179.91M |
| Total operating expenses | 666.75M | 841.49M | 1025.68M | 1081.29M | 990.62M |
| Cost of revenue | 1087.12M | 1057.81M | 1205.09M | 1359.25M | 1225.51M |
| Total other income expense net | -33.39M | -54.51M | -66.57M | -54.16M | -150.07M |
| Net income from continuing ops | - | -180.53M | -248.37M | -539.96M | -138.07M |
| Net income applicable to common shares | - | - | - | -539.96M | -138.07M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Total assets | 1599.15M | 2545.56M | 2780.59M | 3089.16M | 3423.83M |
| Intangible assets | 454.97M | 529.15M | 737.14M | 789.42M | 784.84M |
| Other current assets | 43.33M | 775.62M | 89.58M | 21.70M | 263.93M |
| Total liab | 1173.93M | 2239.74M | 1758.92M | 1787.42M | 1668.08M |
| Total stockholder equity | 425.22M | 305.83M | 1021.67M | 1301.74M | 1755.75M |
| Deferred long term liab | - | - | - | 107.97M | 87.51M |
| Other current liab | 201.30M | 1236.45M | 293.10M | 352.52M | 442.11M |
| Common stock | 9.61M | 8.22M | 7.07M | 6.90M | 6.68M |
| Capital stock | - | 8.22M | 7.07M | 6.90M | 6.68M |
| Retained earnings | -1786.29M | -1845.78M | -1032.23M | -803.10M | -274.01M |
| Other liab | - | - | - | 99.63M | 89.39M |
| Good will | 381.06M | 429.17M | 470.24M | 486.35M | 721.45M |
| Other assets | - | - | - | 129.53M | 87.51M |
| Cash | 183.10M | 308.62M | 416.16M | 473.78M | 536.83M |
| Total current liabilities | 643.05M | 1605.56M | 758.64M | 749.21M | 783.74M |
| Current deferred revenue | 17.28M | - | 22.86M | - | - |
| Net debt | 378.07M | 337.31M | 578.85M | 539.78M | 302.21M |
| Short term debt | 90.56M | 123.08M | 72.56M | 74.99M | 44.09M |
| Short long term debt | - | 112.78M | 29.03M | 30.99M | 0.75M |
| Short long term debt total | 561.17M | 645.94M | 995.01M | 1013.57M | 839.04M |
| Other stockholder equity | 2207.50M | 2117.76M | 2024.82M | 2097.93M | 2023.09M |
| Property plant equipment | - | - | - | 654.35M | 645.90M |
| Total current assets | 589.90M | 1484.36M | 987.00M | 1136.08M | 1270.24M |
| Net tangible assets | - | - | - | 133.94M | 336.98M |
| Short term investments | - | 0.73M | 1.92M | 0.30M | 2.70M |
| Net receivables | 90.63M | 134.02M | 184.11M | 119.32M | 242.56M |
| Long term debt | - | 491.78M | 621.01M | 648.20M | 489.11M |
| Inventory | 272.84M | 265.37M | 297.14M | 373.27M | 466.78M |
| Accounts payable | 333.91M | 246.03M | 368.86M | 321.71M | 297.54M |
| Accumulated other comprehensive income | -5.59M | 25.62M | 22.00M | - | - |
| Non currrent assets other | - | - | 8.00M | 22.97M | 2.70M |
| Non current assets total | 1009.26M | 1061.20M | 1793.59M | 1953.08M | 2153.59M |
| Capital lease obligations | - | 41.37M | 344.98M | 334.38M | 349.17M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | - | -92.11M | -77.14M | -179.75M | -1.40M |
| Change to liabilities | - | - | - | -56.89M | 75.19M |
| Total cashflows from investing activities | 33.52M | -92.11M | -77.14M | -179.75M | -958.74M |
| Net borrowings | - | -23.80M | -25.00M | 106.99M | -36.22M |
| Total cash from financing activities | -148.98M | -22.91M | -122.29M | 78.99M | 698.65M |
| Change to operating activities | - | - | - | -1.29M | -0.42M |
| Net income | -63.67M | -180.53M | -248.37M | -549.73M | -186.29M |
| Change in cash | -125.52M | -107.54M | -57.62M | -63.04M | -236.75M |
| Begin period cash flow | 308.62M | 416.16M | 473.78M | 536.83M | 773.58M |
| End period cash flow | 183.10M | 397.60M | 416.16M | 473.78M | 536.83M |
| Total cash from operating activities | -10.06M | 96.46M | 141.81M | 37.71M | 23.33M |
| Issuance of capital stock | - | 93.32M | 0.00M | - | 760.23M |
| Depreciation | 90.86M | 90.21M | 214.49M | 203.17M | 167.51M |
| Other cashflows from investing activities | -46.71M | -60.38M | -10.59M | 2.36M | 0.32M |
| Change to inventory | - | 1.28M | 70.68M | 79.26M | -112.53M |
| Change to account receivables | - | 24.50M | -10.41M | 1.03M | -27.12M |
| Sale purchase of stock | - | - | 0.00M | -0.07M | 0.00M |
| Other cashflows from financing activities | 46.89M | -92.43M | -97.29M | 79.07M | -61.58M |
| Change to netincome | - | - | - | 352.40M | -8.11M |
| Capital expenditures | 4.03M | 31.71M | 125.66M | 176.42M | 189.17M |
| Change in working capital | - | 22.07M | 48.15M | 22.10M | -64.88M |
| Stock based compensation | - | 16.58M | 16.72M | 10.73M | 0.00M |
| Other non cash items | -37.25M | 164.72M | 110.82M | 351.44M | 106.98M |
| Free cash flow | -14.09M | 28.99M | 16.15M | -138.70M | -165.84M |
Sector: Consumer Cyclical Industry: Internet Retail
|
Stock Name
|
Change
(GBX) |
Price
(GBX) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| THG THG Holdings PLC |
-0.70 1.71% |
40.32 | - | 416.67 | 0.27 | 1.05 | 0.46 | 74.80 |
| DEBS BOOHOO GROUP PLC |
-0.30 1.14% |
26.00 | - | 19.16 | 0.38 | 2707.89 | 0.65 | 23.26 |
| ASC ASOS Plc |
6.00 1.37% |
445.00 | - | 0.20 | 0.10 | 1.22 | 0.27 | 7.37 |
| G4M Gear4music (Holdings) Plc |
-2.50 1.08% |
230.00 | 13.03 | 7.61 | 0.31 | 1.19 | 0.44 | 5.16 |
| SOS Sosandar Plc |
- -% |
10.25 | - | 21.98 | 0.35 | 0.82 | 0.25 | 11.13 |
THG Plc operates as an online retailer in the United Kingdom, the United States, Europe, and internationally. It operates through the THG Beauty and THG Nutrition segments. The THG Beauty segment manufactures and retails skincare, haircare, cosmetics, body care, and fragrance products; also operates spa and experience venues, as well as clothing lines. This segment offers its products through websites such as Lookfantastic, Dermstore, and Cult Beauty. The THG Nutrition segment offers sports nutrition, protein powders, vegan, supplements, vitamins, drinks, minerals, bars, snacks, and sportswear under the Myprotein, Myvegan, Myvitamins, MP Activewear, and MyPRO brands. It also engages in the provision of online advertising, online retailing, salon business, warehouse and distribution, manufacturing services, translation and interpretation services, financial and business newspapers, and hotel operations. In addition, the company involved in environmental consulting, distributes motion pictures, License holding, recovery of sorted metals, and produces visual content, marketing, retail and leisure, webhosting, and film processing services. The company was formerly known as THG Holdings plc and changed its name to THG Plc in January 2021. THG Plc was founded in 2004 and is headquartered in Altrincham, United Kingdom.
Icon 1 7-9 Sunbank Lane, Altrincham, United Kingdom, WA15 0AF
44 1606 338 197
6797
| Name | Title | Year Born |
|---|---|---|
| Mr. Matthew J. Moulding | CEO & Director | 1973 |
| Mr. John A. Gallemore | CFO & Exec. Director | 1970 |
| Mr. Schalk van der Merwe | Chief Technology Officer | 1982 |
| Kate Grimoldby | Head of Investor Relations | NA |
| Mr. James P. Pochin | Gen. Counsel & Company Sec. | 1977 |
| Mr. Matt Rothwell | Deputy Group CFO | 1978 |
| Ms. Viki Tahmasebi | Group Communications & Portfolio CEO | 1983 |
| Phil Pratt | Chief Sustainability Officer | NA |
| Ms. Rachel Horsefield | THG Beauty CEO | 1987 |
| Ms. Lucy Gorman | THG Nutrition Chief Exec. Officer | 1991 |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.