XLONDNLM
Market cap2.69bUSD
Dec 24, Last price
1,078.00GBP
1D
-0.09%
1Q
-8.30%
Jan 2017
31.88%
IPO
441.33%
Name
Dunelm Group PLC
Chart & Performance
Profile
Dunelm Group plc retails homewares in the United Kingdom. The company offers furniture and beds products, which include bedroom, living room, dining room, and other furniture, as well as bed and mattresses, and sofas and chairs; bedding products comprising bed linen, dorma, baby and kid's bedding, and duvets, pillows and protectors; curtains and rugs; and venetian, roller, roman, vertical, and made to measure blinds. It also offers range of home decor products, such as mirrors, clocks, ornaments, pictures and frames, candle and home fragrance, flower and plants, vases, kid accessories, cushions, bean bags, and letterbox flowers, as well as housewarming, engagement, anniversary, and wedding gifts; lighting products, including ceiling and wall lights, table and desk lamps, floor lamps, and pendants and lamp shades; and paint, wallpaper, DIY and upcycling, and haberdashery products. In addition, the company provides kitchen and utility products comprising cooking, dining, electrical, utility, and pet products; towel and bathmats, and bathroom accessories, as well as furniture and decor products; storage products, such as travel and luggage, home, clothes, and kitchen storage; kids bedroom, nursery, and accessories products; outdoor products, which include garden furniture and decoration, and entreating and dining products; and trends christmas products and winter essentials. It operates through a network of 177 stores and 2 distribution centers, as well as sells its products through an online store at dunelm.com. Dunelm Group plc was founded in 1979 and is headquartered in Syston, 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 | 1,706,500 4.13% | 1,638,800 3.63% | 1,581,400 18.35% | |||||||
Cost of revenue | 1,493,200 | 1,519,100 | 1,442,800 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 213,300 | 119,700 | 138,600 | |||||||
NOPBT Margin | 12.50% | 7.30% | 8.76% | |||||||
Operating Taxes | 54,200 | 40,800 | 41,600 | |||||||
Tax Rate | 25.41% | 34.09% | 30.01% | |||||||
NOPAT | 159,100 | 78,900 | 97,000 | |||||||
Net income | 151,200 -0.46% | 151,900 -11.27% | 171,200 32.82% | |||||||
Dividends | (157,600) | (163,300) | (282,100) | |||||||
Dividend yield | 7.29% | 7.19% | 16.78% | |||||||
Proceeds from repurchase of equity | 100 | (4,600) | (24,400) | |||||||
BB yield | 0.00% | 0.20% | 1.45% | |||||||
Debt | ||||||||||
Debt current | 52,100 | 53,400 | 52,800 | |||||||
Long-term debt | 524,100 | 280,700 | 278,100 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 6,100 | 213,800 | 230,800 | |||||||
Net debt | 545,200 | (118,700) | 296,100 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 232,300 | 239,500 | 249,700 | |||||||
CAPEX | (29,800) | (21,800) | (24,000) | |||||||
Cash from investing activities | (38,300) | (21,800) | (41,700) | |||||||
Cash from financing activities | (217,300) | (202,200) | (307,500) | |||||||
FCF | 113,400 | 122,700 | 55,800 | |||||||
Balance | ||||||||||
Cash | 23,400 | 46,300 | 30,200 | |||||||
Long term investments | 7,600 | 406,500 | 4,600 | |||||||
Excess cash | 370,860 | |||||||||
Stockholders' equity | 136,200 | 135,800 | 176,600 | |||||||
Invested Capital | 470,600 | 344,600 | 480,700 | |||||||
ROIC | 39.03% | 19.12% | 20.29% | |||||||
ROCE | 45.33% | 24.92% | 28.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 203,248 | 202,663 | 204,857 | |||||||
Price | 10.64 -5.08% | 11.21 36.62% | 8.21 -42.18% | |||||||
Market cap | 2,162,559 -4.81% | 2,271,852 35.16% | 1,680,852 -42.19% | |||||||
EV | 2,707,759 | 2,153,152 | 1,976,952 | |||||||
EBITDA | 293,900 | 198,800 | 217,700 | |||||||
EV/EBITDA | 9.21 | 10.83 | 9.08 | |||||||
Interest | 9,900 | 7,800 | 6,100 | |||||||
Interest/NOPBT | 4.64% | 6.52% | 4.40% |