XLONCVSG
Market cap743mUSD
Dec 24, Last price
826.00GBP
1D
0.73%
1Q
-26.25%
Jan 2017
-25.11%
IPO
253.75%
Name
CVS Group PLC
Chart & Performance
Profile
CVS Group plc engages in veterinary, pet crematoria, online pharmacy, and retail businesses. The company operates through four segments: Veterinary Practices, Laboratories, Crematoria, and Online Retail. It operates animal veterinary practices and complementary veterinary diagnostic businesses. The company also provides pet cremation and clinical waste services for veterinary practices. In addition, it operates Animed Direct, an online pharmacy and retail business that sells prescription and non-prescription medicines, premium pet foods, and other pet care products; and an online dispensary. Further, the company provides burial grounds; and veterinary instrumentation supply and referral services. It owns 506 veterinary practices, 3 laboratories, 7 crematoria, and an online pharmacy. CVS Group plc was founded in 1999 and is based in Diss, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 647,300 6.41% | 608,300 9.76% | 554,200 8.65% | |||||||
Cost of revenue | 596,500 | 546,000 | 511,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 50,800 | 62,300 | 42,800 | |||||||
NOPBT Margin | 7.85% | 10.24% | 7.72% | |||||||
Operating Taxes | 11,800 | 12,000 | 10,300 | |||||||
Tax Rate | 23.23% | 19.26% | 24.07% | |||||||
NOPAT | 39,000 | 50,300 | 32,500 | |||||||
Net income | 6,200 -85.20% | 41,900 63.04% | 25,700 33.16% | |||||||
Dividends | (5,400) | (5,000) | (4,600) | |||||||
Dividend yield | 0.75% | 0.35% | 0.39% | |||||||
Proceeds from repurchase of equity | 1,500 | 900 | 2,300 | |||||||
BB yield | -0.21% | -0.06% | -0.19% | |||||||
Debt | ||||||||||
Debt current | 13,900 | 13,300 | 9,400 | |||||||
Long-term debt | 380,400 | 292,700 | 283,900 | |||||||
Deferred revenue | (503,500) | |||||||||
Other long-term liabilities | (400) | 503,500 | ||||||||
Net debt | 376,900 | 284,500 | 241,900 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 67,800 | 84,500 | 75,500 | |||||||
CAPEX | (39,500) | (45,700) | (24,500) | |||||||
Cash from investing activities | (140,500) | (99,900) | (45,100) | |||||||
Cash from financing activities | 68,300 | (12,100) | (15,100) | |||||||
FCF | (78,200) | 46,300 | 4,100 | |||||||
Balance | ||||||||||
Cash | 16,500 | 21,500 | 49,000 | |||||||
Long term investments | 900 | 2,400 | ||||||||
Excess cash | 23,690 | |||||||||
Stockholders' equity | 212,900 | 211,000 | 173,400 | |||||||
Invested Capital | 548,300 | 433,900 | 379,210 | |||||||
ROIC | 7.94% | 12.37% | 8.71% | |||||||
ROCE | 8.67% | 13.58% | 10.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 71,657 | 71,652 | 71,553 | |||||||
Price | 10.08 -49.07% | 19.79 19.50% | 16.56 -31.43% | |||||||
Market cap | 722,300 -49.06% | 1,418,001 19.67% | 1,184,910 -31.06% | |||||||
EV | 1,099,300 | 1,702,501 | 1,426,810 | |||||||
EBITDA | 109,300 | 112,700 | 90,400 | |||||||
EV/EBITDA | 10.06 | 15.11 | 15.78 | |||||||
Interest | 12,600 | 7,400 | 6,800 | |||||||
Interest/NOPBT | 24.80% | 11.88% | 15.89% |