XLON
JSG
Market cap747mUSD
Jul 25, Last price
139.60GBP
1D
1.92%
1Q
3.75%
Jan 2017
20.44%
Name
Johnson Service Group PLC
Chart & Performance
Profile
Johnson Service Group PLC, together with its subsidiaries, provides textile rental and related services in the United Kingdom. The company operates through two segments, Workwear; and Hotel, Restaurants and Catering. The Workwear segment supplies workwear garments and protective wear, and workplace hygiene services under the Johnsons Workwear brands, as well as provides laundering services. The Hotel, Restaurants and Catering segment offers linen services, including table linen, napkins, and chefs wear to the hotel, restaurant, and catering markets through the Afonwen, Bourne, PLS, Fresh Linen, Stalbridge, South West Laundry, and London Linen brands. It also engages in the property holding activities. Johnson Service Group PLC was incorporated in 1953 and is based in Preston Brook, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 513,400 10.34% | 465,300 20.64% | 385,700 42.11% | |||||||
Cost of revenue | 427,100 | 357,800 | ||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 513,400 | 38,200 | 27,900 | |||||||
NOPBT Margin | 100.00% | 8.21% | 7.23% | |||||||
Operating Taxes | 11,700 | 10,400 | 1,500 | |||||||
Tax Rate | 2.28% | 27.23% | 5.38% | |||||||
NOPAT | 501,700 | 27,800 | 26,400 | |||||||
Net income | 35,600 30.40% | 27,300 -5.86% | 29,000 339.39% | |||||||
Dividends | (13,300) | (10,600) | (3,500) | |||||||
Dividend yield | 2.35% | 1.76% | 0.81% | |||||||
Proceeds from repurchase of equity | 600 | (29,900) | (5,600) | |||||||
BB yield | -0.11% | 4.97% | 1.30% | |||||||
Debt | ||||||||||
Debt current | 15,100 | 13,800 | 10,200 | |||||||
Long-term debt | 159,000 | 143,900 | 43,900 | |||||||
Deferred revenue | 200 | 300 | 300 | |||||||
Other long-term liabilities | 700 | 1,300 | 40,500 | |||||||
Net debt | 162,600 | 147,700 | 47,700 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 141,800 | 121,400 | 94,500 | |||||||
CAPEX | (44,500) | (93,000) | (76,200) | |||||||
Cash from investing activities | (130,700) | (119,200) | (71,600) | |||||||
Cash from financing activities | (9,500) | (2,100) | (17,700) | |||||||
FCF | 542,000 | (11,500) | 11,100 | |||||||
Balance | ||||||||||
Cash | 11,500 | 9,600 | 6,100 | |||||||
Long term investments | 400 | 300 | ||||||||
Excess cash | ||||||||||
Stockholders' equity | 284,500 | 263,900 | 267,800 | |||||||
Invested Capital | 434,900 | 395,200 | 350,100 | |||||||
ROIC | 120.88% | 7.46% | 7.72% | |||||||
ROCE | 110.69% | 9.31% | 7.93% | |||||||
EV | ||||||||||
Common stock shares outstanding | 418,157 | 424,734 | 444,384 | |||||||
Price | 1.36 -4.24% | 1.42 46.13% | 0.97 -34.35% | |||||||
Market cap | 567,021 -5.72% | 601,423 39.67% | 430,608 -34.46% | |||||||
EV | 729,621 | 749,123 | 478,308 | |||||||
EBITDA | 610,900 | 124,500 | 98,800 | |||||||
EV/EBITDA | 1.19 | 6.02 | 4.84 | |||||||
Interest | 7,100 | 5,500 | 3,100 | |||||||
Interest/NOPBT | 1.38% | 14.40% | 11.11% |