XLONANX
Market cap101mUSD
Jan 03, Last price
69.00GBP
1D
0.00%
1Q
0.73%
IPO
-36.11%
Name
Anexo Group PLC
Chart & Performance
Profile
Anexo Group Plc, together with its subsidiaries, provides integrated credit hire and legal services to the clients involved in a non-fault accident in the United Kingdom. It offers replacement vehicles and associated legal assistance to consumers involved in non-fault motor accidents. The company also provides integrated end-to-end services, such as the provision of a credit hire vehicle, upfront settlement of repair and recovery charges through to the management and recovery of costs, and processing of associated personal injury claims. Anexo Group Plc was founded in 2006 and is based in Liverpool, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 149,334 7.96% | 138,329 16.99% | |||||||
Cost of revenue | 100,053 | 108,208 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 49,281 | 30,121 | |||||||
NOPBT Margin | 33.00% | 21.77% | |||||||
Operating Taxes | 7,919 | 4,616 | |||||||
Tax Rate | 16.07% | 15.32% | |||||||
NOPAT | 41,362 | 25,505 | |||||||
Net income | 15,121 -22.36% | 19,477 1.72% | |||||||
Dividends | (1,769) | (1,180) | |||||||
Dividend yield | 2.20% | 0.95% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 53,417 | 49,997 | |||||||
Long-term debt | 37,283 | 32,176 | |||||||
Deferred revenue | 32,176 | ||||||||
Other long-term liabilities | (25,000) | ||||||||
Net debt | 82,257 | 58,324 | |||||||
Cash flow | |||||||||
Cash from operating activities | 17,391 | (3,132) | |||||||
CAPEX | (1,277) | (1,186) | |||||||
Cash from investing activities | (552) | 393 | |||||||
Cash from financing activities | (17,445) | 4,226 | |||||||
FCF | 25,385 | (3,845) | |||||||
Balance | |||||||||
Cash | 8,443 | 9,049 | |||||||
Long term investments | 14,800 | ||||||||
Excess cash | 976 | 16,933 | |||||||
Stockholders' equity | 143,538 | 130,186 | |||||||
Invested Capital | 235,108 | 206,525 | |||||||
ROIC | 18.73% | 13.46% | |||||||
ROCE | 20.87% | 13.48% | |||||||
EV | |||||||||
Common stock shares outstanding | 117,990 | 117,493 | |||||||
Price | 0.68 -35.55% | 1.06 -21.56% | |||||||
Market cap | 80,233 -35.27% | 123,955 -22.03% | |||||||
EV | 162,490 | 182,279 | |||||||
EBITDA | 58,075 | 40,969 | |||||||
EV/EBITDA | 2.80 | 4.45 | |||||||
Interest | 16,733 | 6,323 | |||||||
Interest/NOPBT | 33.95% | 20.99% |