XLONKLR
Market cap1.34bUSD
Dec 24, Last price
1,480.00GBP
1D
2.78%
1Q
-8.30%
Jan 2017
75.36%
Name
Keller Group PLC
Chart & Performance
Profile
Keller Group plc provides geotechnical solutions in North America, Europe, the Middle East, Africa, and the Asia-Pacific. The company offers ground improvement services, grouting, deep foundations, earth retention, marine, and instrumentation and monitoring services. It also provides solutions, such as containment, excavation support, stabilization, marine structures, seepage control, slope stabilisation, remediation, and monitoring, as well as bearing capacity. Keller Group plc provides its services to the construction sector in infrastructure, industrial, commercial, residential, power, and institutional/public projects. The company was founded in 1860 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,966,000 0.73% | 2,944,600 32.38% | 2,224,400 7.85% | |||||||
Cost of revenue | 1,810,400 | 1,054,300 | 714,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,155,600 | 1,890,300 | 1,509,500 | |||||||
NOPBT Margin | 38.96% | 64.20% | 67.86% | |||||||
Operating Taxes | 35,800 | 11,300 | 9,500 | |||||||
Tax Rate | 3.10% | 0.60% | 0.63% | |||||||
NOPAT | 1,119,800 | 1,879,000 | 1,500,000 | |||||||
Net income | 89,400 94.35% | 46,000 -18.58% | 56,500 32.94% | |||||||
Dividends | (27,700) | (26,400) | (25,900) | |||||||
Dividend yield | 4.24% | 4.48% | 3.59% | |||||||
Proceeds from repurchase of equity | (3,400) | (1,200) | (3,700) | |||||||
BB yield | 0.52% | 0.20% | 0.51% | |||||||
Debt | ||||||||||
Debt current | 86,800 | 34,200 | 29,800 | |||||||
Long-term debt | 393,500 | 422,300 | 321,600 | |||||||
Deferred revenue | 1 | 119,400 | ||||||||
Other long-term liabilities | 114,600 | 103,800 | 700 | |||||||
Net debt | 324,400 | 337,500 | 182,700 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 198,800 | 54,800 | 155,700 | |||||||
CAPEX | (94,300) | (81,700) | (84,400) | |||||||
Cash from investing activities | (72,500) | (89,000) | (97,000) | |||||||
Cash from financing activities | (67,700) | 41,000 | (37,600) | |||||||
FCF | 1,878,200 | 966,000 | 1,526,800 | |||||||
Balance | ||||||||||
Cash | 151,400 | 91,200 | 78,300 | |||||||
Long term investments | 4,500 | 27,800 | 90,400 | |||||||
Excess cash | 7,600 | 57,480 | ||||||||
Stockholders' equity | 479,900 | 458,700 | 462,000 | |||||||
Invested Capital | 1,013,700 | 926,600 | 738,220 | |||||||
ROIC | 115.43% | 225.73% | 204.47% | |||||||
ROCE | 112.29% | 201.72% | 182.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 74,200 | 73,700 | 73,200 | |||||||
Price | 8.80 10.00% | 8.00 -18.78% | 9.85 41.12% | |||||||
Market cap | 652,960 10.75% | 589,600 -18.23% | 721,020 42.09% | |||||||
EV | 980,060 | 929,400 | 906,520 | |||||||
EBITDA | 1,272,900 | 2,003,000 | 1,604,100 | |||||||
EV/EBITDA | 0.77 | 0.46 | 0.57 | |||||||
Interest | 28,600 | 15,600 | 9,300 | |||||||
Interest/NOPBT | 2.47% | 0.83% | 0.62% |