XLONCAM
Market cap165mUSD
Dec 24, Last price
4,790.00GBP
1D
-1.44%
1Q
11.14%
Jan 2017
-55.65%
Name
Camellia Plc
Chart & Performance
Profile
Camellia Plc engages in agriculture, engineering, and food services businesses in the United Kingdom, Bangladesh, India, Kenya, Malawi, North America, South Africa, and South America. The company's Agriculture division is involved in the production of macadamia nuts, tea, avocados, rubber, blueberries, maize, soya, barley, wine, apple, pear, plum, cherry, apricot, grapes, and forestry products, as well as livestock activities. Its Engineering division provides various engineering workshop services, such as repair and manufacture of blow out preventers, offshore equipment, and metal finishing services, as well as maintenance for the onshore hydroelectric sector. The company's Food Service division provides food logistics solutions, including distribution, consolidation, blast freezing, temperature-controlled storage, and co-packing and production support services; and sources and produces loose leaf teas. It also invests in listed equities; residential and commercial properties; and collections of art, philately, and manuscripts. The company was founded in 1850 and is headquartered in Maidstone, the United Kingdom. Camellia Plc is a subsidiary of Camellia Holding AG.
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 | 272,300 -8.38% | 297,200 7.22% | 277,200 -4.81% | |||||||
Cost of revenue | 291,300 | 295,500 | 277,500 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (19,000) | 1,700 | (300) | |||||||
NOPBT Margin | 0.57% | |||||||||
Operating Taxes | 5,200 | 12,200 | 2,600 | |||||||
Tax Rate | 717.65% | |||||||||
NOPAT | (24,200) | (10,500) | (2,900) | |||||||
Net income | (3,700) -76.73% | (15,900) -453.33% | 4,500 -662.50% | |||||||
Dividends | (4,000) | (4,000) | (5,200) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 20,800 | 7,400 | 6,500 | |||||||
Long-term debt | 23,700 | 44,900 | 50,700 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 9,700 | 8,100 | 8,600 | |||||||
Net debt | (85,400) | (113,400) | (122,100) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (14,900) | (5,900) | (12,000) | |||||||
CAPEX | (11,600) | (14,400) | (10,700) | |||||||
Cash from investing activities | 10,000 | (3,200) | (4,000) | |||||||
Cash from financing activities | (5,900) | (12,100) | (18,400) | |||||||
FCF | (48,800) | (18,800) | (16,800) | |||||||
Balance | ||||||||||
Cash | 48,900 | 50,600 | 65,800 | |||||||
Long term investments | 81,000 | 115,100 | 113,500 | |||||||
Excess cash | 116,285 | 150,840 | 165,440 | |||||||
Stockholders' equity | 348,400 | 402,800 | 426,100 | |||||||
Invested Capital | 289,915 | 299,060 | 305,160 | |||||||
ROIC | ||||||||||
ROCE | 0.35% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 2,762 | 2,762 | 2,762 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | (6,200) | 16,100 | 14,700 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,400 | 2,600 | 3,700 | |||||||
Interest/NOPBT | 152.94% |