XLONFORT
Market cap429mUSD
Dec 24, Last price
165.00GBP
1D
0.24%
1Q
-5.93%
Jan 2017
-5.31%
IPO
-6.65%
Name
Forterra PLC
Chart & Performance
Profile
Forterra plc manufactures and sells masonry products in the United Kingdom. It operates through three segments: Bricks, Blocks, and Bespoke Products. The company offers bricks; aircrete and aggregate blocks; and bespoke products comprising precast concrete flooring, concrete block paving, and chimney and roofing components, as well as other building products under the London Brick, Butterley Brick, Ecostock, Cradley, Thermalite, Conbloc, Bison Precast, Jetfloor, Red Bank, and Formpave brand names. It serves builders' merchants, residential homebuilders, specialized brick merchants, contractors, and subcontractors. The company was incorporated in 2016 and is headquartered in Northampton, 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 | 346,400 -23.95% | 455,500 22.98% | 370,400 26.89% | |||||||
Cost of revenue | 322,800 | 386,100 | 320,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 23,600 | 69,400 | 49,800 | |||||||
NOPBT Margin | 6.81% | 15.24% | 13.44% | |||||||
Operating Taxes | 4,300 | 14,100 | 11,300 | |||||||
Tax Rate | 18.22% | 20.32% | 22.69% | |||||||
NOPAT | 19,300 | 55,300 | 38,500 | |||||||
Net income | 12,800 -78.23% | 58,800 29.23% | 45,500 -912.50% | |||||||
Dividends | (25,700) | (24,200) | (13,700) | |||||||
Dividend yield | 6.99% | 5.91% | 2.15% | |||||||
Proceeds from repurchase of equity | (1,000) | (52,100) | (3,800) | |||||||
BB yield | 0.27% | 12.73% | 0.60% | |||||||
Debt | ||||||||||
Debt current | 6,100 | 4,700 | 4,500 | |||||||
Long-term debt | 151,500 | 53,300 | 24,000 | |||||||
Deferred revenue | 13,300 | |||||||||
Other long-term liabilities | 9,400 | 10,000 | 9,700 | |||||||
Net debt | 141,600 | 23,700 | (13,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (20,000) | 75,600 | 68,200 | |||||||
CAPEX | (33,000) | (44,100) | (34,900) | |||||||
Cash from investing activities | (33,800) | (41,200) | (20,000) | |||||||
Cash from financing activities | 35,500 | (41,600) | (38,200) | |||||||
FCF | (50,100) | 21,400 | 16,700 | |||||||
Balance | ||||||||||
Cash | 16,000 | 34,300 | 41,500 | |||||||
Long term investments | ||||||||||
Excess cash | 11,525 | 22,980 | ||||||||
Stockholders' equity | 222,000 | 236,300 | 239,400 | |||||||
Invested Capital | 350,600 | 266,775 | 230,420 | |||||||
ROIC | 6.25% | 22.24% | 17.37% | |||||||
ROCE | 6.61% | 24.50% | 19.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 208,000 | 219,400 | 230,400 | |||||||
Price | 1.77 -5.25% | 1.87 -32.39% | 2.76 13.11% | |||||||
Market cap | 367,744 -10.17% | 409,400 -35.62% | 635,904 21.22% | |||||||
EV | 509,344 | 433,100 | 622,904 | |||||||
EBITDA | 43,600 | 85,900 | 66,200 | |||||||
EV/EBITDA | 11.68 | 5.04 | 9.41 | |||||||
Interest | 2,100 | 3,300 | ||||||||
Interest/NOPBT | 3.03% | 6.63% |