XLONIBST
Market cap884mUSD
Dec 24, Last price
179.00GBP
1D
1.94%
1Q
-1.43%
Jan 2017
-3.92%
IPO
-9.60%
Name
Ibstock PLC
Chart & Performance
Profile
Ibstock plc manufactures and sells clay and concrete building products and solutions primarily in the United Kingdom. Its principal products include clay bricks, brick components, concrete roof tiles, concrete stone masonry substitutes, concrete fencing, pre-stressed concrete, and concrete rail products. The company provides facing bricks, special bricks, walling stones, architectural masonry products, facade systems, retaining walls, sills and arches, and padstones, as well as lintels, sills, and arches; cladding solutions; roof tiles, roof window systems, chimneys, soffits, and roofing accessories; and fencings, caps and copings, bollards, balustrades, path edgings, and urban landscaping products. It also offers floor beams, door steps, gully surrounds, screed rails, insulated floorings, and hollowcore products; and rail and infrastructure products, such as troughing, cable theft protection, boards, blocks, bases, catchpits, and inspection chambers. In addition, the company offers engraving, cutting, and bonding services; floor beam and block design, supply, and fitting solutions; bespoke concrete products; and staircases and lift shafts services. Its products are used in new build housing; repair, maintenance, and improvement; and infrastructure markets. The company sells its products under the Forticrete, Supreme, Anderton, and Longley brands to customers in the construction industry. Ibstock plc was founded in 1825 and is headquartered in Ibstock, 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 | 405,839 -20.87% | 512,886 25.51% | 408,656 29.25% | |||||||
Cost of revenue | 345,011 | 413,857 | 348,163 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 60,828 | 99,029 | 60,493 | |||||||
NOPBT Margin | 14.99% | 19.31% | 14.80% | |||||||
Operating Taxes | 9,007 | 17,884 | 33,129 | |||||||
Tax Rate | 14.81% | 18.06% | 54.77% | |||||||
NOPAT | 51,821 | 81,145 | 27,364 | |||||||
Net income | 21,060 -75.77% | 86,908 173.18% | 31,813 -213.53% | |||||||
Dividends | (34,907) | (33,701) | (16,780) | |||||||
Dividend yield | 5.82% | 5.38% | 2.01% | |||||||
Proceeds from repurchase of equity | (30,000) | (877) | ||||||||
BB yield | 4.79% | 0.10% | ||||||||
Debt | ||||||||||
Debt current | 34,788 | 8,126 | 7,193 | |||||||
Long-term debt | 177,366 | 125,183 | 120,062 | |||||||
Deferred revenue | (1) | 25,414 | 20,324 | |||||||
Other long-term liabilities | 9,562 | 7,299 | 8,232 | |||||||
Net debt | 188,282 | 78,910 | 66,056 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 58,251 | 122,028 | 86,502 | |||||||
CAPEX | (65,653) | (63,927) | (31,362) | |||||||
Cash from investing activities | (68,503) | (57,003) | (28,019) | |||||||
Cash from financing activities | (20,143) | (71,970) | (16,795) | |||||||
FCF | (21,870) | 51,163 | 11,911 | |||||||
Balance | ||||||||||
Cash | 23,872 | 54,283 | 61,199 | |||||||
Long term investments | 116 | |||||||||
Excess cash | 3,580 | 28,755 | 40,766 | |||||||
Stockholders' equity | 795,042 | 443,340 | 420,512 | |||||||
Invested Capital | 574,170 | 524,998 | 516,014 | |||||||
ROIC | 9.43% | 15.59% | 5.29% | |||||||
ROCE | 9.15% | 15.59% | 9.35% | |||||||
EV | ||||||||||
Common stock shares outstanding | 395,654 | 404,756 | 410,612 | |||||||
Price | 1.52 -2.13% | 1.55 -24.04% | 2.04 -1.36% | |||||||
Market cap | 599,416 -4.33% | 626,562 -25.13% | 836,827 -1.05% | |||||||
EV | 787,698 | 705,523 | 902,883 | |||||||
EBITDA | 102,392 | 137,978 | 99,003 | |||||||
EV/EBITDA | 7.69 | 5.11 | 9.12 | |||||||
Interest | 5,932 | 4,553 | 5,790 | |||||||
Interest/NOPBT | 9.75% | 4.60% | 9.57% |