XLONKGF
Market cap5.68bUSD
Dec 20, Last price
250.70GBP
1D
0.48%
1Q
-22.34%
Jan 2017
-28.43%
Name
Kingfisher PLC
Chart & Performance
Profile
Kingfisher plc, together with its subsidiaries, supplies home improvement products and services primarily in the United Kingdom, Ireland, France, and internationally. The company also offers property investment, finance, digital, sourcing and franchising, and IT services. It operates approximately 1,470 stores in eight countries across Europe under the B&Q, Castorama, Brico Dépôt, Screwfix, TradePoint, and Koctas brands. The company provides its products through various channels, such as home improvement specialist stores and e-commerce. Kingfisher plc was incorporated in 1982 and is headquartered 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2019‑01 | 2018‑01 | 2017‑01 | 2016‑01 | 2015‑01 | |
Income | ||||||||||
Revenues | 12,980,000 -0.60% | 13,059,000 -0.94% | 13,183,000 6.81% | |||||||
Cost of revenue | 12,425,000 | 12,304,000 | 12,199,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 555,000 | 755,000 | 984,000 | |||||||
NOPBT Margin | 4.28% | 5.78% | 7.46% | |||||||
Operating Taxes | 130,000 | 140,000 | 164,000 | |||||||
Tax Rate | 23.42% | 18.54% | 16.67% | |||||||
NOPAT | 425,000 | 615,000 | 820,000 | |||||||
Net income | 345,000 -26.75% | 471,000 -44.13% | 843,000 42.40% | |||||||
Dividends | (237,000) | (246,000) | (254,000) | |||||||
Dividend yield | 5.60% | 4.17% | 3.63% | |||||||
Proceeds from repurchase of equity | (180,000) | (338,000) | (181,000) | |||||||
BB yield | 4.25% | 5.73% | 2.58% | |||||||
Debt | ||||||||||
Debt current | 373,000 | 359,000 | 361,000 | |||||||
Long-term debt | 4,470,000 | 2,203,000 | 2,031,000 | |||||||
Deferred revenue | 2,101,000 | 2,029,000 | ||||||||
Other long-term liabilities | 124,000 | 133,000 | 151,000 | |||||||
Net debt | 4,464,000 | 2,206,000 | 1,504,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,321,000 | 824,000 | 1,160,000 | |||||||
CAPEX | (367,000) | (456,000) | (408,000) | |||||||
Cash from investing activities | (356,000) | (441,000) | (389,000) | |||||||
Cash from financing activities | (898,000) | (938,000) | (1,008,000) | |||||||
FCF | 567,000 | (140,000) | 470,000 | |||||||
Balance | ||||||||||
Cash | 360,000 | 286,000 | 823,000 | |||||||
Long term investments | 19,000 | 70,000 | 65,000 | |||||||
Excess cash | 228,850 | |||||||||
Stockholders' equity | 4,407,000 | 4,457,000 | 4,550,000 | |||||||
Invested Capital | 9,204,000 | 9,120,000 | 9,046,150 | |||||||
ROIC | 4.64% | 6.77% | 9.28% | |||||||
ROCE | 5.90% | 8.10% | 10.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,921,000 | 2,116,000 | 2,116,000 | |||||||
Price | 2.20 -21.00% | 2.79 -15.74% | 3.31 19.23% | |||||||
Market cap | 4,233,884 -28.28% | 5,903,640 -15.74% | 7,006,076 19.06% | |||||||
EV | 8,697,884 | 8,109,640 | 8,510,076 | |||||||
EBITDA | 1,196,000 | 1,337,000 | 1,539,000 | |||||||
EV/EBITDA | 7.27 | 6.07 | 5.53 | |||||||
Interest | 133,000 | 129,000 | 148,000 | |||||||
Interest/NOPBT | 23.96% | 17.09% | 15.04% |