XLONKIE
Market cap808mUSD
Dec 24, Last price
150.00GBP
1D
1.35%
1Q
8.07%
Jan 2017
-87.00%
Name
Kier Group PLC
Chart & Performance
Profile
Kier Group plc primarily engages in the construction business in the United Kingdom and internationally. The company operates through three segments: Construction, Infrastructure Services, and Property. It constructs power stations, roads, bridges, railways, tunnels, and buildings for public and private sectors including schools, hospitals and prisons; and provides maintenance services for the UK road, rail, and utilities infrastructure, as well as reactive repairs. The company also offers maintenance and compliance services; housing maintenance; and facilities management services, such as cleaning, grounds maintenance, security, and pest control, as well as environmental services; and invests in and develops property schemes and sites. In addition, it provides design and business services, including project and programme management, architecture and landscape design, civil and structural engineering, building services engineering, building information modelling, cost management, strategic estates advice, building and condition surveys, ICT design and installation, business case development and feasibility, and advisory services. Kier Group plc was incorporated in 1992 and is based in Salford, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 3,905,100 15.51% | 3,380,700 7.53% | 3,143,900 -3.59% | |||||||
Cost of revenue | 3,821,800 | 3,290,700 | 3,065,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 83,300 | 90,000 | 78,900 | |||||||
NOPBT Margin | 2.13% | 2.66% | 2.51% | |||||||
Operating Taxes | 16,800 | 10,900 | 3,200 | |||||||
Tax Rate | 20.17% | 12.11% | 4.06% | |||||||
NOPAT | 66,500 | 79,100 | 75,700 | |||||||
Net income | 42,700 3.89% | 41,100 223.62% | 12,700 -4,333.33% | |||||||
Dividends | (7,300) | |||||||||
Dividend yield | 1.22% | |||||||||
Proceeds from repurchase of equity | (400) | (11,900) | (13,100) | |||||||
BB yield | 0.07% | 3.59% | 4.24% | |||||||
Debt | ||||||||||
Debt current | 1,202,400 | 36,200 | 66,400 | |||||||
Long-term debt | 546,000 | 465,500 | 398,200 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 74,800 | 233,100 | 196,100 | |||||||
Net debt | 86,500 | (125,100) | (36,200) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 230,100 | 144,000 | 45,200 | |||||||
CAPEX | (7,100) | (8,400) | (16,900) | |||||||
Cash from investing activities | (44,300) | (25,000) | (1,400) | |||||||
Cash from financing activities | (100,900) | (40,100) | (141,200) | |||||||
FCF | (113,100) | 31,500 | 152,400 | |||||||
Balance | ||||||||||
Cash | 1,570,200 | 377,900 | 301,400 | |||||||
Long term investments | 91,700 | 248,900 | 199,400 | |||||||
Excess cash | 1,466,645 | 457,765 | 343,605 | |||||||
Stockholders' equity | 516,900 | (171,300) | (129,700) | |||||||
Invested Capital | 1,653,300 | 1,134,300 | 1,091,200 | |||||||
ROIC | 4.77% | 7.11% | 6.56% | |||||||
ROCE | 3.84% | 9.35% | 8.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 451,700 | 441,500 | 455,100 | |||||||
Price | 1.32 76.30% | 0.75 10.60% | 0.68 -48.25% | |||||||
Market cap | 598,051 80.37% | 331,566 7.30% | 309,013 12.00% | |||||||
EV | 684,451 | 206,066 | 272,213 | |||||||
EBITDA | 164,400 | 166,600 | 141,200 | |||||||
EV/EBITDA | 4.16 | 1.24 | 1.93 | |||||||
Interest | 41,000 | 40,300 | 27,700 | |||||||
Interest/NOPBT | 49.22% | 44.78% | 35.11% |