XLONEPWN
Market cap166mUSD
Jan 03, Last price
97.00GBP
1D
0.00%
1Q
-5.37%
Jan 2017
-5.13%
IPO
-3.96%
Name
Epwin Group PLC
Chart & Performance
Profile
Epwin Group Plc manufactures and sells building products in the United Kingdom, rest of Europe, and internationally. It operates through two segments, Extrusion and Moulding, and Fabrication and Distribution. The company offers windows, doors, cavity closers, and curtain walling products; wood plastic composite decking products and panels; glass reinforced plastic prefabricated components, such as door canopies, dormers, chimneys, copings, bay window canopies, and bespoke components; fascias and cladding systems; rainwater, soil, and underground drainage products; bathroom panels/wall boards; and insulated glazing units. It is also involved in the extrusion of PVC-u and PVC-ue materials; and supply of plastic building products. The company serves social housing providers, new build companies, contractors, architects, designers and specifiers, specialist roofline and window stockists, window fabricators, roofline installers, window installers, rainwater and drainage wholesalers, builder merchants, bathroom wholesalers, bathroom installers, DIY retailers, general builders, and homeowners. It operates a network of approximately 100 building plastic trade distribution centers, as well as window stores. The company was founded in 1976 and is headquartered in Solihull, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 345,400 -2.92% | 355,800 7.95% | |||||||
Cost of revenue | 324,700 | 339,400 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 20,700 | 16,400 | |||||||
NOPBT Margin | 5.99% | 4.61% | |||||||
Operating Taxes | 3,900 | 3,500 | |||||||
Tax Rate | 18.84% | 21.34% | |||||||
NOPAT | 16,800 | 12,900 | |||||||
Net income | 9,300 10.71% | 8,400 -32.80% | |||||||
Dividends | (6,600) | (6,200) | |||||||
Dividend yield | 5.49% | 5.83% | |||||||
Proceeds from repurchase of equity | (300) | ||||||||
BB yield | 0.25% | ||||||||
Debt | |||||||||
Debt current | 11,300 | 9,700 | |||||||
Long-term debt | 198,900 | 112,700 | |||||||
Deferred revenue | 1 | ||||||||
Other long-term liabilities | 9,700 | 92,700 | |||||||
Net debt | 197,100 | (3,300) | |||||||
Cash flow | |||||||||
Cash from operating activities | 37,600 | 34,800 | |||||||
CAPEX | (8,600) | (9,100) | |||||||
Cash from investing activities | (10,400) | (27,200) | |||||||
Cash from financing activities | (29,800) | (2,300) | |||||||
FCF | 7,000 | 1,200 | |||||||
Balance | |||||||||
Cash | 13,100 | 15,100 | |||||||
Long term investments | 110,600 | ||||||||
Excess cash | 107,910 | ||||||||
Stockholders' equity | 63,600 | 113,600 | |||||||
Invested Capital | 229,500 | 119,490 | |||||||
ROIC | 9.63% | 11.25% | |||||||
ROCE | 8.97% | 7.21% | |||||||
EV | |||||||||
Common stock shares outstanding | 147,443 | 146,751 | |||||||
Price | 0.82 12.41% | 0.73 -30.95% | |||||||
Market cap | 120,166 12.94% | 106,394 -30.97% | |||||||
EV | 317,266 | 103,094 | |||||||
EBITDA | 39,800 | 33,500 | |||||||
EV/EBITDA | 7.97 | 3.08 | |||||||
Interest | 5,000 | ||||||||
Interest/NOPBT | 30.49% |