XLONIPO
Market cap654mUSD
Dec 24, Last price
53.60GBP
1D
2.10%
1Q
14.04%
Jan 2017
-70.02%
Name
IP Group PLC
Chart & Performance
Profile
IP Group Plc is a private equity and venture capital firm specializing in seed, early stage, start-up, incubation, growth capital, and mature financing. The firm also provides seed capital financing to spin out companies from the universities. It seeks to invest in the life sciences, physical sciences, energy & renewables, medical equipment and supplies, healthcare, technology, cleantech, intellectual property, pharmaceuticals & biotechnology, information technology & communications, and chemicals & materials. It also provides support for its university partners' intellectual property commercialization activities, as well as in the identification of intellectual property. It typically invests between £0.5 million ($0.75 million) and £1 million ($1.50 million) per investment. The firm prefers to takes equity positions in its portfolio companies. IP Group Plc was founded in 2001 and is based in London, United Kingdom with additional offices in Wilmington, Delaware; Hong Kong S.A.R., Hong Kong and Melbourne, Australia.
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 | (154,600) 21,985.71% | (700) -100.74% | 95,100 7.22% | |||||||
Cost of revenue | 11,000 | 42,300 | (364,700) | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (165,600) | (43,000) | 459,800 | |||||||
NOPBT Margin | 107.12% | 6,142.86% | 483.49% | |||||||
Operating Taxes | (1,900) | 1,000 | 5,300 | |||||||
Tax Rate | 1.15% | |||||||||
NOPAT | (163,700) | (44,000) | 454,500 | |||||||
Net income | (171,300) -49.84% | (341,500) -176.14% | 448,500 141.91% | |||||||
Dividends | (13,000) | (12,300) | (15,000) | |||||||
Dividend yield | 2.16% | 2.13% | 1.13% | |||||||
Proceeds from repurchase of equity | (100) | (29,600) | 15,400 | |||||||
BB yield | 0.02% | 5.13% | -1.16% | |||||||
Debt | ||||||||||
Debt current | 6,300 | 7,200 | 16,700 | |||||||
Long-term debt | 150,100 | 95,500 | 56,400 | |||||||
Deferred revenue | (79,900) | (69,400) | ||||||||
Other long-term liabilities | 49,200 | 73,100 | 63,600 | |||||||
Net debt | (1,236,000) | (1,397,300) | (1,756,300) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (17,900) | (23,500) | 10,500 | |||||||
CAPEX | (300) | (200) | ||||||||
Cash from investing activities | (4,400) | (2,300) | 25,800 | |||||||
Cash from financing activities | 34,700 | 8,800 | (58,300) | |||||||
FCF | (180,700) | (45,500) | 462,200 | |||||||
Balance | ||||||||||
Cash | 226,900 | 241,500 | 321,900 | |||||||
Long term investments | 1,165,500 | 1,258,500 | 1,507,500 | |||||||
Excess cash | 1,400,130 | 1,500,035 | 1,824,645 | |||||||
Stockholders' equity | 1,087,800 | 1,273,600 | 1,635,700 | |||||||
Invested Capital | 306,700 | 261,400 | 220,400 | |||||||
ROIC | 199.69% | |||||||||
ROCE | 24.70% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 1,036,400 | 1,034,483 | 1,075,979 | |||||||
Price | 0.58 4.22% | 0.56 -54.97% | 1.24 25.18% | |||||||
Market cap | 602,149 4.41% | 576,724 -56.70% | 1,332,062 26.09% | |||||||
EV | (642,951) | (826,176) | (427,338) | |||||||
EBITDA | (165,000) | (42,400) | 461,400 | |||||||
EV/EBITDA | 3.90 | 19.49 | ||||||||
Interest | 5,600 | 1,400 | 1,800 | |||||||
Interest/NOPBT | 0.39% |