XLONBOOT
Market cap393mUSD
Dec 24, Last price
235.00GBP
1D
1.73%
1Q
3.52%
Jan 2017
16.63%
Name
Henry Boot PLC
Chart & Performance
Profile
Henry Boot PLC engages in property investment and development, land promotion, and construction activities in the United Kingdom. The company operates through three segments: Property Investment and Development, Land Promotion, and Construction. It engages in the housebuilding and associated trading; and land management, development, and trading activities. In addition, the company engages in the construction and civil engineering activities; hires and sells construction equipment, such as temporary accommodation, powered access equipment, tools, and non-man operated plant; and operates and maintains the A69 trunk road between Carlisle and Newcastle upon Tyne. As of December 31, 2021, it had land interests in 18,012 acres. Henry Boot PLC was founded in 1886 and is headquartered in Sheffield, the United Kingdom.
Valuation
Title GBP 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 | 359,399 5.27% | 341,419 48.06% | 230,598 3.68% | |||||||
Cost of revenue | 322,177 | 301,341 | 214,584 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 37,222 | 40,078 | 16,014 | |||||||
NOPBT Margin | 10.36% | 11.74% | 6.94% | |||||||
Operating Taxes | 8,759 | 7,725 | 4,482 | |||||||
Tax Rate | 23.53% | 19.27% | 27.99% | |||||||
NOPAT | 28,463 | 32,353 | 11,532 | |||||||
Net income | 26,299 -21.07% | 33,319 18.32% | 28,160 136.22% | |||||||
Dividends | (9,274) | (8,383) | (7,620) | |||||||
Dividend yield | 3.27% | 2.64% | 1.98% | |||||||
Proceeds from repurchase of equity | 704 | 90 | (329) | |||||||
BB yield | -0.25% | -0.03% | 0.09% | |||||||
Debt | ||||||||||
Debt current | 84,228 | 65,426 | 50,639 | |||||||
Long-term debt | 9,521 | 1,214 | 2,042 | |||||||
Deferred revenue | 862 | 1,343 | 1,669 | |||||||
Other long-term liabilities | 2,817 | 4,610 | 13,083 | |||||||
Net debt | 70,231 | (94,896) | (111,884) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (3,401) | (8,872) | (36,679) | |||||||
CAPEX | (4,074) | (6,425) | (7,016) | |||||||
Cash from investing activities | (9,905) | 12,125 | (24,971) | |||||||
Cash from financing activities | 8,939 | 3,032 | 30,641 | |||||||
FCF | (13,587) | (12,807) | (24,139) | |||||||
Balance | ||||||||||
Cash | 13,034 | 17,401 | 11,116 | |||||||
Long term investments | 10,484 | 144,135 | 153,449 | |||||||
Excess cash | 5,548 | 144,465 | 153,035 | |||||||
Stockholders' equity | 403,225 | 388,254 | 350,066 | |||||||
Invested Capital | 497,723 | 318,017 | 268,663 | |||||||
ROIC | 6.98% | 11.03% | 4.54% | |||||||
ROCE | 7.32% | 8.58% | 3.76% | |||||||
EV | ||||||||||
Common stock shares outstanding | 136,326 | 135,339 | 135,471 | |||||||
Price | 2.08 -11.49% | 2.35 -17.25% | 2.84 11.37% | |||||||
Market cap | 283,557 -10.84% | 318,047 -17.33% | 384,736 13.12% | |||||||
EV | 358,904 | 229,518 | 278,698 | |||||||
EBITDA | 43,068 | 45,252 | 20,789 | |||||||
EV/EBITDA | 8.33 | 5.07 | 13.41 | |||||||
Interest | 6,260 | 2,181 | 806 | |||||||
Interest/NOPBT | 16.82% | 5.44% | 5.03% |