XLONFOXT
Market cap251mUSD
Dec 24, Last price
66.00GBP
1D
0.00%
1Q
5.43%
Jan 2017
-35.29%
IPO
-75.74%
Name
Foxtons Group PLC
Chart & Performance
Profile
Foxtons Group plc, an estate agency, provides services to the residential property market in the United Kingdom. The company operates through three segments: Lettings, Sales, and Mortgage Broking. The Lettings segment engages in letting and managing residential properties. The Sales segment sells residential properties. The Mortgage Broking segment offers mortgages arrangement and related products, mortgage advisory, and brokerage services. Foxtons Group plc was founded in 1981 and is headquartered in London, 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 | 147,127 4.85% | 140,322 10.95% | 126,475 35.20% | |||||||
Cost of revenue | 53,881 | 62,759 | 61,520 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 93,246 | 77,563 | 64,955 | |||||||
NOPBT Margin | 63.38% | 55.28% | 51.36% | |||||||
Operating Taxes | 2,404 | 2,377 | 6,893 | |||||||
Tax Rate | 2.58% | 3.06% | 10.61% | |||||||
NOPAT | 90,842 | 75,186 | 58,062 | |||||||
Net income | 5,490 -39.85% | 9,127 -248.02% | (6,166) 93.23% | |||||||
Dividends | (2,725) | (1,487) | (583) | |||||||
Dividend yield | 1.88% | 1.56% | 0.46% | |||||||
Proceeds from repurchase of equity | (1,112) | (4,941) | (5,697) | |||||||
BB yield | 0.77% | 5.19% | 4.45% | |||||||
Debt | ||||||||||
Debt current | 33,054 | 10,708 | 8,825 | |||||||
Long-term debt | 84,614 | 71,506 | 78,516 | |||||||
Deferred revenue | 439 | 10,034 | 9,372 | |||||||
Other long-term liabilities | 3,008 | (7,980) | (6,745) | |||||||
Net debt | 112,648 | 70,181 | 64,650 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 15,672 | 24,031 | 23,470 | |||||||
CAPEX | (2,121) | (3,708) | (1,978) | |||||||
Cash from investing activities | (17,195) | (16,260) | (16,115) | |||||||
Cash from financing activities | (5,515) | (18,833) | (21,250) | |||||||
FCF | 89,363 | 73,772 | 61,206 | |||||||
Balance | ||||||||||
Cash | 4,989 | 12,027 | 19,374 | |||||||
Long term investments | 31 | 6 | 3,317 | |||||||
Excess cash | 5,017 | 16,367 | ||||||||
Stockholders' equity | 137,697 | 133,661 | 129,561 | |||||||
Invested Capital | 221,532 | 192,006 | 182,560 | |||||||
ROIC | 43.93% | 40.15% | 32.74% | |||||||
ROCE | 37.35% | 34.62% | 28.81% | |||||||
EV | ||||||||||
Common stock shares outstanding | 314,918 | 320,643 | 324,045 | |||||||
Price | 0.46 54.88% | 0.30 -24.81% | 0.40 -28.18% | |||||||
Market cap | 144,862 52.12% | 95,231 -25.60% | 127,998 -25.84% | |||||||
EV | 257,510 | 165,412 | 192,648 | |||||||
EBITDA | 107,947 | 91,311 | 78,542 | |||||||
EV/EBITDA | 2.39 | 1.81 | 2.45 | |||||||
Interest | 2,277 | 2,003 | 2,046 | |||||||
Interest/NOPBT | 2.44% | 2.58% | 3.15% |