XLONGEN
Market cap1.20bUSD
Dec 24, Last price
384.50GBP
1D
0.26%
1Q
-19.14%
Jan 2017
18.71%
IPO
53.80%
Name
Genuit Group PLC
Chart & Performance
Profile
Genuit Group plc develops, manufactures, and sells water, climate, and ventilation management solutions in the United Kingdom, rest of the Europe, and internationally. The company operates through two segments, Residential Systems, and Commercial and Infrastructure Systems. It offers above and below ground drainage systems, rainwater solutions, and various plastic hot and cold plumbing products, as well as commercial ventilation, underfloor heating, hydronic filters, and plastic plumbing systems. The company also provides floor heating systems, air and ground source heat pumps, and other renewable heating systems. In addition, it offers rainwater store and re-use, engineered water management, and stormwater solutions; chambers, platform accessories, magnetic filters, and chemicals and related products, as well as surface water retention, infiltration, surface water treatment, and flow control devices. Further, the company provides terrain and surface water drainage systems; sewer systems; and cable protection products. It offers its products for use in the residential, commercial, civil, infrastructure, and public non-housing sectors. The company was formerly known as Polypipe Group plc and changed its name to Genuit Group plc in April 2021. Genuit Group plc was founded in 1980 and is headquartered in Leeds, 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 | 586,500 -5.74% | 622,200 4.69% | 594,300 49.10% | |||||||
Cost of revenue | 503,600 | 535,100 | 514,200 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 82,900 | 87,100 | 80,100 | |||||||
NOPBT Margin | 14.13% | 14.00% | 13.48% | |||||||
Operating Taxes | 9,900 | 8,900 | 21,900 | |||||||
Tax Rate | 11.94% | 10.22% | 27.34% | |||||||
NOPAT | 73,000 | 78,200 | 58,200 | |||||||
Net income | 38,500 5.48% | 36,500 -10.98% | 41,000 121.62% | |||||||
Dividends | (30,500) | (30,500) | (21,700) | |||||||
Dividend yield | 3.03% | 4.33% | 1.49% | |||||||
Proceeds from repurchase of equity | 300 | 400 | 98,400 | |||||||
BB yield | -0.03% | -0.06% | -6.76% | |||||||
Debt | ||||||||||
Debt current | 5,000 | 5,800 | 4,500 | |||||||
Long-term debt | 184,700 | 233,500 | 234,100 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 8,000 | 5,700 | ||||||||
Net debt | 172,700 | 189,300 | 186,300 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 97,600 | 86,900 | 74,900 | |||||||
CAPEX | (32,800) | (43,800) | (34,600) | |||||||
Cash from investing activities | (28,500) | (44,000) | (270,500) | |||||||
Cash from financing activities | (102,100) | (45,200) | 203,900 | |||||||
FCF | 56,500 | 36,700 | 10,500 | |||||||
Balance | ||||||||||
Cash | 17,000 | 50,000 | 52,300 | |||||||
Long term investments | ||||||||||
Excess cash | 18,890 | 22,585 | ||||||||
Stockholders' equity | 543,000 | 533,500 | 524,100 | |||||||
Invested Capital | 802,900 | 824,510 | 807,615 | |||||||
ROIC | 8.97% | 9.58% | 8.70% | |||||||
ROCE | 9.72% | 9.75% | 9.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 249,207 | 250,415 | 248,266 | |||||||
Price | 4.04 43.59% | 2.81 -52.05% | 5.86 -1.84% | |||||||
Market cap | 1,005,552 42.90% | 703,667 -51.63% | 1,454,841 10.43% | |||||||
EV | 1,178,252 | 892,967 | 1,641,141 | |||||||
EBITDA | 124,400 | 127,300 | 117,200 | |||||||
EV/EBITDA | 9.47 | 7.01 | 14.00 | |||||||
Interest | 13,600 | 7,000 | 3,200 | |||||||
Interest/NOPBT | 16.41% | 8.04% | 4.00% |