XESMMIO
Market cap88mUSD
Dec 20, Last price
0.40EUR
1D
0.00%
1Q
-11.11%
Jan 2017
-45.28%
IPO
-58.33%
Name
Mincon Group PLC
Chart & Performance
Profile
Mincon Group plc engages in the design, manufacture, sale, and servicing of rock drilling tools and associated products in Ireland, the Americas, Australasia, Europe, the Middle East, and Africa. The company offers drill rigs and mast attachments for excavators and skid steers; down the hole (DTH) hammers; DTH drill bits for various rock-drilling applications; rotary drill bits; and construction and geotechnical solutions, including foundation drilling, pipe pile-walls, fore poling, well drilling, and anchoring. It also provides reverse circulation drilling products; drill pipes; and horizontal directional drilling products, including pull reamers and pilot hammers. In addition, the company sells third party products. Its products are used in mining and quarry, construction and geotechnical, mining exploration, water well, geothermal, and horizontal directional drilling applications. The company was formerly known as Manrock plc and changed its name to Mincon Group plc in September 2013. Mincon Group plc was founded in 1977 and is headquartered in Shannon, Ireland. Mincon Group plc is a subsidiary of Kingbell Company.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 156,931 -7.69% | 170,008 17.77% | 144,362 11.13% | |||||||
Cost of revenue | 118,277 | 127,360 | 105,089 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 38,654 | 42,648 | 39,273 | |||||||
NOPBT Margin | 24.63% | 25.09% | 27.20% | |||||||
Operating Taxes | 1,434 | 4,030 | 3,228 | |||||||
Tax Rate | 3.71% | 9.45% | 8.22% | |||||||
NOPAT | 37,220 | 38,618 | 36,045 | |||||||
Net income | 7,470 -49.20% | 14,704 0.71% | 14,600 2.67% | |||||||
Dividends | (4,461) | (4,462) | (6,693) | |||||||
Dividend yield | 3.27% | 2.11% | 2.34% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 14,080 | 14,973 | 11,205 | |||||||
Long-term debt | 33,658 | 38,281 | 34,344 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,029 | 2,538 | 5,076 | |||||||
Net debt | 27,256 | (55,798) | (57,331) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 22,491 | 8,065 | 11,178 | |||||||
CAPEX | (10,201) | (7,742) | (8,981) | |||||||
Cash from investing activities | (10,942) | (10,388) | (11,082) | |||||||
Cash from financing activities | (6,782) | (1,084) | 1,691 | |||||||
FCF | 42,204 | 21,385 | 17,486 | |||||||
Balance | ||||||||||
Cash | 20,482 | 15,939 | 19,049 | |||||||
Long term investments | 93,113 | 83,831 | ||||||||
Excess cash | 12,635 | 100,552 | 95,662 | |||||||
Stockholders' equity | 109,583 | 106,574 | 96,332 | |||||||
Invested Capital | 186,757 | 96,128 | 86,591 | |||||||
ROIC | 26.31% | 42.27% | 45.93% | |||||||
ROCE | 19.39% | 21.46% | 21.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 213,302 | 211,675 | 218,292 | |||||||
Price | 0.64 -36.00% | 1.00 -23.66% | 1.31 12.93% | |||||||
Market cap | 136,514 -35.51% | 211,675 -25.98% | 285,963 13.87% | |||||||
EV | 163,770 | 176,312 | 248,459 | |||||||
EBITDA | 47,352 | 50,741 | 46,483 | |||||||
EV/EBITDA | 3.46 | 3.47 | 5.35 | |||||||
Interest | 2,472 | 1,479 | 927 | |||||||
Interest/NOPBT | 6.40% | 3.47% | 2.36% |