XLONCDFF
Market cap31mUSD
Nov 29, Last price
2,450.00GBP
Name
Cardiff Property PLC
Chart & Performance
Profile
The group, including Campmoss Property Company Limited, our 47.62% joint venture, specialises in property investment and development in the Thames Valley. The total portfolio under management, valued in excess of £25m, is primarily located to the west of London, close to Heathrow Airport and in Surrey and Berkshire.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 683 -42.46% | 1,187 -7.05% | 1,277 11.14% | |||||||
Cost of revenue | 692 | 510 | 535 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (9) | 677 | 742 | |||||||
NOPBT Margin | 57.03% | 58.10% | ||||||||
Operating Taxes | 314 | 148 | 291 | |||||||
Tax Rate | 21.86% | 39.22% | ||||||||
NOPAT | (323) | 529 | 451 | |||||||
Net income | 1,071 -3.86% | 1,114 -53.70% | 2,406 123.19% | |||||||
Dividends | (235) | (225) | (210) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (368) | (679) | 14 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 71 | |||||||||
Long-term debt | 316 | 330 | 344 | |||||||
Deferred revenue | 154 | |||||||||
Other long-term liabilities | (154) | |||||||||
Net debt | (13,785) | (13,136) | (23,194) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 381 | 283 | 3,425 | |||||||
CAPEX | (2) | (39) | ||||||||
Cash from investing activities | 1,831 | (3,872) | (1,092) | |||||||
Cash from financing activities | (603) | (918) | (1,015) | |||||||
FCF | (306) | 32 | 388 | |||||||
Balance | ||||||||||
Cash | 12,249 | 10,789 | 8,953 | |||||||
Long term investments | 1,852 | 2,677 | 14,656 | |||||||
Excess cash | 14,067 | 13,407 | 23,545 | |||||||
Stockholders' equity | 20,907 | 24,899 | 24,736 | |||||||
Invested Capital | 16,514 | 16,733 | 6,971 | |||||||
ROIC | 4.46% | 6.51% | ||||||||
ROCE | 2.24% | 2.42% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 1,048 | 1,064 | 1,102 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,000 | 687 | 752 | |||||||
EV/EBITDA | ||||||||||
Interest | 7 | 6 | 8 | |||||||
Interest/NOPBT | 0.89% | 1.08% |