XLONCFX
Market cap57mUSD
Dec 27, Last price
780.00GBP
1Q
-6.02%
Jan 2017
50.00%
Name
Colefax Group PLC
Chart & Performance
Profile
Colefax Group PLC, together with its subsidiaries, engages in the design, marketing, distribution, and retailing of furnishing fabrics, wallpapers, trimmings, upholstered furniture, and related products in the United Kingdom, the United States, rest of Europe, and internationally. The company operates in two divisions, Product and Decorating. It also sells antiques, as well as provides interior and architectural design, project management, decoration, and furnishing services for private individuals and commercial clients. The company sells its products to interior designers, and retail fabric shops under the Colefax and Fowler, Cowtan and Tout, Jane Churchill, Larsen, and Manuel Canovas brand names. Colefax Group PLC was founded in 1933 and is headquartered in London, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑04 | 2023‑04 | 2022‑04 | 2021‑04 | 2020‑04 | 2019‑04 | 2018‑04 | 2017‑04 | 2016‑04 | 2015‑04 | |
Income | ||||||||||
Revenues | 107,162 2.24% | 104,818 2.97% | 101,796 30.66% | |||||||
Cost of revenue | 98,686 | 95,299 | 89,902 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,476 | 9,519 | 11,894 | |||||||
NOPBT Margin | 7.91% | 9.08% | 11.68% | |||||||
Operating Taxes | 1,938 | 1,857 | 2,330 | |||||||
Tax Rate | 22.86% | 19.51% | 19.59% | |||||||
NOPAT | 6,538 | 7,662 | 9,564 | |||||||
Net income | 5,794 -13.35% | 6,687 -21.26% | 8,493 109.91% | |||||||
Dividends | (353) | (399) | (197) | |||||||
Dividend yield | 0.67% | 0.35% | ||||||||
Proceeds from repurchase of equity | (7,227) | (536) | (2,718) | |||||||
BB yield | 13.68% | 4.86% | ||||||||
Debt | ||||||||||
Debt current | 4,038 | 3,085 | 4,176 | |||||||
Long-term debt | 42,798 | 49,039 | 51,790 | |||||||
Deferred revenue | (223) | (261) | ||||||||
Other long-term liabilities | 223 | 261 | ||||||||
Net debt | 29,073 | 32,378 | 34,181 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,467 | 13,142 | 15,840 | |||||||
CAPEX | (2,991) | (3,580) | (2,255) | |||||||
Cash from investing activities | (2,818) | (3,580) | (2,242) | |||||||
Cash from financing activities | (12,648) | (11,626) | (12,107) | |||||||
FCF | 13,137 | 10,177 | 14,394 | |||||||
Balance | ||||||||||
Cash | 17,763 | 19,746 | 21,785 | |||||||
Long term investments | ||||||||||
Excess cash | 12,405 | 14,505 | 16,695 | |||||||
Stockholders' equity | 20,597 | 22,925 | 22,112 | |||||||
Invested Capital | 42,758 | 44,908 | 43,731 | |||||||
ROIC | 14.92% | 17.29% | 21.46% | |||||||
ROCE | 15.32% | 15.96% | 19.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,564 | 7,458 | 8,285 | |||||||
Price | 8.05 | 6.75 43.62% | ||||||||
Market cap | 52,840 | 55,922 32.76% | ||||||||
EV | 81,913 | 90,103 | ||||||||
EBITDA | 15,451 | 17,219 | 18,777 | |||||||
EV/EBITDA | 5.30 | 4.80 | ||||||||
Interest | 917 | 1,001 | 1,071 | |||||||
Interest/NOPBT | 10.82% | 10.52% | 9.00% |