XLONFSG
Market cap591mUSD
Dec 24, Last price
412.00GBP
1D
1.48%
1Q
-21.07%
IPO
-11.02%
Name
Foresight Group Holdings Ltd
Chart & Performance
Profile
Foresight Group Holdings Limited operates as an infrastructure and private equity manager in the United Kingdom, Italy, Luxembourg, Spain, and Australia. It operates in three segments: Infrastructure, Private Equity, and Foresight Capital Management. The company manages approximately 330 infrastructure assets with a focus on solar and onshore wind assets, bioenergy, and waste, as well as renewable energy enabling projects, energy efficiency management solutions, social and core infrastructure projects, and sustainable forestry assets. Its private equity team manages investment funds across the United Kingdom, supporting SMEs; and manages four strategies across six investment vehicles. Foresight Group Holdings Limited was founded in 1984 and is based in London, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | |
Income | |||||||
Revenues | 141,326 18.61% | 119,155 38.04% | 86,321 24.93% | ||||
Cost of revenue | 27,556 | 88,818 | 59,504 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 113,770 | 30,337 | 26,817 | ||||
NOPBT Margin | 80.50% | 25.46% | 31.07% | ||||
Operating Taxes | 7,878 | 3,696 | 2,793 | ||||
Tax Rate | 6.92% | 12.18% | 10.42% | ||||
NOPAT | 105,892 | 26,641 | 24,024 | ||||
Net income | 26,434 11.89% | 23,625 -5.79% | 25,076 65.26% | ||||
Dividends | (25,787) | (15,965) | (6,175) | ||||
Dividend yield | |||||||
Proceeds from repurchase of equity | (1,433) | (240) | (393) | ||||
BB yield | |||||||
Debt | |||||||
Debt current | 3,018 | 5,208 | 2,962 | ||||
Long-term debt | 12,015 | 7,174 | 11,136 | ||||
Deferred revenue | 5,790 | 134 | |||||
Other long-term liabilities | 4,680 | (18,617) | (1,332) | ||||
Net debt | (34,697) | (31,994) | (42,972) | ||||
Cash flow | |||||||
Cash from operating activities | 44,674 | 51,388 | 25,068 | ||||
CAPEX | (790) | (632) | (569) | ||||
Cash from investing activities | (5,650) | (46,142) | (865) | ||||
Cash from financing activities | (33,781) | (19,774) | (9,345) | ||||
FCF | 71,065 | 40,308 | 49,218 | ||||
Balance | |||||||
Cash | 45,004 | 39,761 | 54,289 | ||||
Long term investments | 4,726 | 4,615 | 2,781 | ||||
Excess cash | 42,664 | 38,418 | 52,754 | ||||
Stockholders' equity | 28,850 | 42,578 | 26,547 | ||||
Invested Capital | 72,175 | 48,398 | 38,688 | ||||
ROIC | 175.65% | 61.18% | 61.24% | ||||
ROCE | 99.54% | 30.45% | 40.37% | ||||
EV | |||||||
Common stock shares outstanding | 119,069 | 114,304 | 108,808 | ||||
Price | |||||||
Market cap | |||||||
EV | |||||||
EBITDA | 120,208 | 35,551 | 30,302 | ||||
EV/EBITDA | |||||||
Interest | 564 | 653 | 653 | ||||
Interest/NOPBT | 0.50% | 2.15% | 2.44% |