XLONFRAN
Market cap374mUSD
Dec 24, Last price
155.50GBP
1D
-0.96%
1Q
-1.89%
Jan 2017
135.61%
IPO
261.63%
Name
Franchise Brands PLC
Chart & Performance
Profile
Franchise Brands plc, through its subsidiaries, engages in franchising and related activities in the United Kingdom and internationally. It provides vehicle repair services, which comprise bumper scuffs, paintwork scratches, minor dents, and alloy wheel repairs under the ChipsAway brand name; oven cleaning services include cleaning of domestic oven brands and models, such as electric and gas ovens, ranges, microwaves, hobs, extractor fans, and barbecues, as well as various removable components consisting of racks and other removable parts under the Ovenclean brand; and various emergency plumbing services under the Metro Plumb brand name. The company also operates dog home boarding franchise services under the Barking Mad brand; offers drain clearance solutions to commercial customers, including facilities management, construction, manufacturing, education, retail, insurance, water utilities, and public sectors under the Metro Rod brand name; and engages in the design. installation, and maintenance of adoptable and non-adoptable pump stations under the Willow Pumps brand name. It operates 430 franchisees. The company was formerly known as FB Holdings plc. Franchise Brands plc was founded in 2008 and is based in Macclesfield, the United Kingdom.
IPO date
Aug 05, 2016
Employees
715
Domiciled in
GB
Incorporated in
GB
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 | 121,265 30.77% | 92,729 60.74% | 57,690 17.05% | |||||||
Cost of revenue | 104,233 | 84,307 | 51,846 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 17,032 | 8,422 | 5,844 | |||||||
NOPBT Margin | 14.05% | 9.08% | 10.13% | |||||||
Operating Taxes | 1,979 | 1,556 | 1,542 | |||||||
Tax Rate | 11.62% | 18.48% | 26.39% | |||||||
NOPAT | 15,053 | 6,866 | 4,302 | |||||||
Net income | 3,037 -62.63% | 8,126 91.97% | 4,233 51.56% | |||||||
Dividends | (3,371) | (2,339) | (1,341) | |||||||
Dividend yield | 1.19% | 0.95% | 0.89% | |||||||
Proceeds from repurchase of equity | 35,778 | (2,173) | (1,401) | |||||||
BB yield | -12.64% | 0.89% | 0.93% | |||||||
Debt | ||||||||||
Debt current | 11,868 | 831 | 754 | |||||||
Long-term debt | 91,099 | 4,083 | 4,314 | |||||||
Deferred revenue | 2,894 | 1,744 | 460 | |||||||
Other long-term liabilities | 2,108 | |||||||||
Net debt | 90,689 | (6,696) | (4,168) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 19,950 | 7,728 | 7,273 | |||||||
CAPEX | (1,183) | (1,455) | (2,156) | |||||||
Cash from investing activities | (51,435) | 2,555 | (3,017) | |||||||
Cash from financing activities | 33,106 | (8,737) | (8,405) | |||||||
FCF | 23,446 | (19,100) | 3,112 | |||||||
Balance | ||||||||||
Cash | 12,278 | 10,799 | 9,054 | |||||||
Long term investments | 811 | 182 | ||||||||
Excess cash | 6,215 | 6,974 | 6,352 | |||||||
Stockholders' equity | 11,548 | 16,542 | 9,473 | |||||||
Invested Capital | 305,635 | 99,154 | 45,862 | |||||||
ROIC | 7.44% | 9.47% | 9.07% | |||||||
ROCE | 4.93% | 7.62% | 10.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 175,332 | 124,169 | 98,368 | |||||||
Price | 1.62 -18.23% | 1.98 28.66% | 1.54 55.84% | |||||||
Market cap | 283,161 15.47% | 245,234 62.41% | 150,996 66.42% | |||||||
EV | 373,850 | 238,538 | 146,828 | |||||||
EBITDA | 29,168 | 12,019 | 7,954 | |||||||
EV/EBITDA | 12.82 | 19.85 | 18.46 | |||||||
Interest | 5,711 | 221 | 292 | |||||||
Interest/NOPBT | 33.53% | 2.62% | 5.00% |