XLONECEL
Market cap219mUSD
Dec 24, Last price
172.00GBP
1D
-1.15%
1Q
2.38%
Jan 2017
-3.91%
IPO
-7.53%
Name
Eurocell PLC
Chart & Performance
Profile
Eurocell plc manufactures, distributes, and recycles windows, doors, and roofline polyvinyl chloride (PVC) building products in the United Kingdom. It operates through Profiles and Building Plastics segments. The company manufactures and sells extruded rigid and foam PVC profiles to third-party fabricators and customers. It also distributes a range of PVC foam roofline products and Vista doors; locks and hardware; building plastic materials; and third-party ancillary products, including sealants, tools, and rainwater products, as well as windows to the new and replacement window markets. The company sells its products to installers, small and independent builders, house builders, and maintenance companies, as well as roofline products to independent wholesalers. It also offers its products through online. Eurocell plc was founded in 1974 and is headquartered in Alfreton, the United Kingdom.
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 | 364,500 -4.38% | 381,200 12.18% | 339,800 31.76% | |||||||
Cost of revenue | 350,000 | 355,100 | 312,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 14,500 | 26,100 | 27,700 | |||||||
NOPBT Margin | 3.98% | 6.85% | 8.15% | |||||||
Operating Taxes | 2,100 | 4,200 | 6,100 | |||||||
Tax Rate | 14.48% | 16.09% | 22.02% | |||||||
NOPAT | 12,400 | 21,900 | 21,600 | |||||||
Net income | 9,600 -51.27% | 19,700 -6.64% | 21,100 -1,059.09% | |||||||
Dividends | (10,300) | (11,100) | (3,600) | |||||||
Dividend yield | 7.02% | 6.67% | 1.33% | |||||||
Proceeds from repurchase of equity | (700) | (7,000) | 1,600 | |||||||
BB yield | 0.48% | 4.21% | -0.59% | |||||||
Debt | ||||||||||
Debt current | 12,900 | 13,000 | 17,800 | |||||||
Long-term debt | 104,300 | 71,000 | 58,500 | |||||||
Deferred revenue | 50,700 | 46,800 | ||||||||
Other long-term liabilities | 9,100 | 1,000 | 1,100 | |||||||
Net debt | 116,800 | 89,700 | (51,900) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 52,800 | 33,900 | 29,000 | |||||||
CAPEX | (9,000) | (12,400) | (15,500) | |||||||
Cash from investing activities | (8,300) | (12,100) | (15,500) | |||||||
Cash from financing activities | (49,200) | (17,400) | (15,400) | |||||||
FCF | 23,500 | 3,000 | (13,300) | |||||||
Balance | ||||||||||
Cash | 400 | 5,100 | 6,600 | |||||||
Long term investments | (10,800) | 121,600 | ||||||||
Excess cash | 111,210 | |||||||||
Stockholders' equity | 91,300 | 92,700 | 84,300 | |||||||
Invested Capital | 182,000 | 193,500 | 95,600 | |||||||
ROIC | 6.60% | 15.15% | 17.38% | |||||||
ROCE | 7.97% | 12.99% | 14.80% | |||||||
EV | ||||||||||
Common stock shares outstanding | 111,939 | 112,784 | 112,219 | |||||||
Price | 1.31 -11.19% | 1.48 -38.80% | 2.41 11.57% | |||||||
Market cap | 146,639 -11.85% | 166,356 -38.49% | 270,449 15.70% | |||||||
EV | 263,439 | 256,056 | 218,549 | |||||||
EBITDA | 39,200 | 50,000 | 50,400 | |||||||
EV/EBITDA | 6.72 | 5.12 | 4.34 | |||||||
Interest | 3,200 | 2,900 | 2,000 | |||||||
Interest/NOPBT | 22.07% | 11.11% | 7.22% |