XLONGNC
Market cap1.11bUSD
Dec 20, Last price
203.00GBP
1D
1.91%
1Q
14.95%
Jan 2017
-17.65%
Name
Greencore Group PLC
Chart & Performance
Profile
Greencore Group plc, together with its subsidiaries, engages in the manufacture and sale of convenience food products primarily in the United Kingdom and Ireland. It provides various products, including sandwiches, salads, sushi, chilled snacking, chilled ready meals, chilled soups and sauces, chilled quiche, ambient sauces and pickles, and frozen Yorkshire Puddings. The company is also involved in the trading of Irish ingredients; finance activities; and property business. It supplies its products to supermarkets, convenience and travel retail outlets, discounters, coffee shops, foodservice, and other retailers. The company was incorporated in 1991 and is headquartered in Dublin, Ireland.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 1,807,100 -5.57% | 1,913,700 10.01% | 1,739,600 31.31% | |||||||
Cost of revenue | 1,330,200 | 1,466,900 | 1,663,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 476,900 | 446,800 | 75,700 | |||||||
NOPBT Margin | 26.39% | 23.35% | 4.35% | |||||||
Operating Taxes | 15,200 | 9,300 | 7,500 | |||||||
Tax Rate | 3.19% | 2.08% | 9.91% | |||||||
NOPAT | 461,700 | 437,500 | 68,200 | |||||||
Net income | 46,300 28.97% | 35,900 11.15% | 32,300 27.17% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (59,700) | (30,100) | (11,800) | |||||||
BB yield | 6.90% | 7.99% | 3.11% | |||||||
Debt | ||||||||||
Debt current | 71,400 | 159,000 | 84,200 | |||||||
Long-term debt | 223,800 | 201,500 | 291,400 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 40,000 | 47,800 | 68,000 | |||||||
Net debt | 237,900 | 235,600 | 260,200 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 112,000 | 99,000 | 92,900 | |||||||
CAPEX | (31,500) | (36,000) | (50,000) | |||||||
Cash from investing activities | (31,700) | (31,300) | (50,000) | |||||||
Cash from financing activities | (98,700) | (81,500) | (69,400) | |||||||
FCF | 518,500 | 559,300 | (49,500) | |||||||
Balance | ||||||||||
Cash | 57,300 | 116,500 | 99,600 | |||||||
Long term investments | 8,400 | 15,800 | ||||||||
Excess cash | 29,215 | 28,420 | ||||||||
Stockholders' equity | 243,400 | 376,500 | 380,300 | |||||||
Invested Capital | 740,500 | 793,885 | 824,080 | |||||||
ROIC | 60.18% | 54.08% | 8.29% | |||||||
ROCE | 62.10% | 53.30% | 8.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 470,044 | 496,537 | 525,505 | |||||||
Price | 1.84 142.42% | 0.76 5.12% | 0.72 -48.87% | |||||||
Market cap | 864,881 129.49% | 376,872 -0.67% | 379,415 -47.49% | |||||||
EV | 1,102,781 | 612,472 | 639,615 | |||||||
EBITDA | 539,200 | 509,900 | 134,900 | |||||||
EV/EBITDA | 2.05 | 1.20 | 4.74 | |||||||
Interest | 24,000 | 20,100 | 12,600 | |||||||
Interest/NOPBT | 5.03% | 4.50% | 16.64% |