XLONITRK
Market cap9.42bUSD
Dec 20, Last price
4,660.00GBP
1D
-0.47%
1Q
-6.80%
Jan 2017
33.87%
Name
Intertek Group PLC
Chart & Performance
Profile
Intertek Group plc provides quality assurance solutions to various industries in the United Kingdom, the United States, and internationally. It operates in three segments: Products, Trade, and Resources. The Products segment offers assurance, testing, inspection, and certification services (ATIC), including laboratory safety, quality and performance testing, second-party supplier auditing, sustainability analysis, products assurance, vendor compliance, process performance analysis, facility plant and equipment verification, and third party certification. This segment serves a range of industries, including textiles, footwear, toys, hardlines, home appliances, consumer electronics, information and communication technology, automotive, aerospace, lighting, building products, industrial and renewable energy products, food and hospitality, healthcare and beauty, and pharmaceuticals. The Trade segment provides cargo inspection, analytical assessment, calibration, and related research and technical services to the petroleum and biofuels industries; inspection services to governments and regulatory bodies to support trade activities; and analytical and testing services to agricultural trading companies and growers. The Resources segment offers technical inspection, asset integrity management, analytical testing, and ongoing training services for the oil, gas, nuclear, and power industries. This segment also provides a range of ATIC service solutions to the mining and minerals exploration industries covering the resource supply chain from exploration and resource development, through to production, shipping, and commercial settlement. The company also offers cyber security services. Intertek Group plc was founded in 1885 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 | 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 | 3,328,700 4.25% | 3,192,900 14.59% | 2,786,300 1.63% | |||||||
Cost of revenue | 1,454,900 | 2,745,600 | 2,368,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,873,800 | 447,300 | 418,300 | |||||||
NOPBT Margin | 56.29% | 14.01% | 15.01% | |||||||
Operating Taxes | 104,200 | 113,000 | 106,700 | |||||||
Tax Rate | 5.56% | 25.26% | 25.51% | |||||||
NOPAT | 1,769,600 | 334,300 | 311,600 | |||||||
Net income | 297,400 2.98% | 288,800 0.24% | 288,100 16.50% | |||||||
Dividends | (176,300) | (170,600) | (170,600) | |||||||
Dividend yield | 2.56% | 2.61% | 1.87% | |||||||
Proceeds from repurchase of equity | (11,600) | (83,700) | (81,800) | |||||||
BB yield | 0.17% | 1.28% | 0.90% | |||||||
Debt | ||||||||||
Debt current | 166,700 | 333,000 | 525,500 | |||||||
Long-term debt | 1,358,100 | 1,048,700 | 766,000 | |||||||
Deferred revenue | 6,400 | 6,600 | 6,100 | |||||||
Other long-term liabilities | 64,300 | 296,400 | 259,100 | |||||||
Net debt | 1,203,700 | 1,038,600 | 2,267,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 535,000 | 562,100 | 551,700 | |||||||
CAPEX | (116,900) | (116,500) | (97,100) | |||||||
Cash from investing activities | (145,100) | (175,500) | (587,900) | |||||||
Cash from financing activities | (376,200) | (334,900) | 122,800 | |||||||
FCF | 1,776,400 | 281,700 | 258,000 | |||||||
Balance | ||||||||||
Cash | 299,300 | 321,600 | 265,900 | |||||||
Long term investments | 21,800 | 21,500 | (1,241,400) | |||||||
Excess cash | 154,665 | 183,455 | ||||||||
Stockholders' equity | 1,229,800 | 1,060,200 | 856,500 | |||||||
Invested Capital | 2,493,135 | 2,496,645 | 2,383,100 | |||||||
ROIC | 70.93% | 13.70% | 17.90% | |||||||
ROCE | 68.81% | 16.09% | 17.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 162,200 | 161,900 | 161,900 | |||||||
Price | 42.46 5.26% | 40.34 -28.35% | 56.30 -0.32% | |||||||
Market cap | 6,887,012 5.45% | 6,531,046 -28.35% | 9,114,970 -0.56% | |||||||
EV | 8,127,412 | 7,603,646 | 11,414,270 | |||||||
EBITDA | 2,083,300 | 662,600 | 616,900 | |||||||
EV/EBITDA | 3.90 | 11.48 | 18.50 | |||||||
Interest | 44,400 | 42,800 | 14,900 | |||||||
Interest/NOPBT | 2.37% | 9.57% | 3.56% |