XLONMCB
Market cap231mUSD
Jan 07, Last price
105.00GBP
1D
1.43%
1Q
-7.39%
Jan 2017
-41.16%
Name
McBride PLC
Chart & Performance
Profile
McBride plc, together with its subsidiaries, manufactures and sells private label household and personal care products to retailers and brand owners in the United Kingdom, Germany, France, Australia, rest of Europe, rest of Asia-Pacific, and internationally. The company operates through five segments: Liquids, Powders, Unit dosing, Aerosols, and Asia Pacific. The Liquids segment offers laundry detergents, dishwasher liquids, and surface cleaners, as well as bleach. The Unit dosing segment provides auto dishwasher tablets, laundry capsules, and water softeners. The Powders segment offers laundry, auto dishwashes, stain removers, water softeners, and powdered cleaning products. The Aerosols segment provides household, personal care, insecticides, sanitizers, and professional cleaning products. The Asia Pacific segment offers hand/bodywash and hair care products, skin care products, auto dishwasher tablets, and laundry liquids. It offers products under the Surcare, Oven Pride, Clean N Fresh, Hospec, and Actiff brands. The company was founded in 1927 and is based in Manchester, 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 | 934,800 5.15% | 889,000 31.06% | 678,300 -0.59% | |||||||
Cost of revenue | 874,500 | 883,800 | 716,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 60,300 | 5,200 | (38,000) | |||||||
NOPBT Margin | 6.45% | 0.58% | ||||||||
Operating Taxes | 13,200 | (3,600) | (11,300) | |||||||
Tax Rate | 21.89% | |||||||||
NOPAT | 47,100 | 8,800 | (26,700) | |||||||
Net income | 33,300 -389.57% | (11,500) -52.08% | (24,000) -279.10% | |||||||
Dividends | (100) | |||||||||
Dividend yield | 0.37% | |||||||||
Proceeds from repurchase of equity | (2,800) | (200) | (24,600) | |||||||
BB yield | 1.14% | 0.44% | 91.48% | |||||||
Debt | ||||||||||
Debt current | 70,500 | 52,800 | 64,400 | |||||||
Long-term debt | 78,700 | 115,300 | 104,500 | |||||||
Deferred revenue | 5,500 | 8,100 | ||||||||
Other long-term liabilities | 30,800 | 29,200 | 19,900 | |||||||
Net debt | 139,900 | 162,000 | 162,500 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 59,200 | 11,100 | (32,000) | |||||||
CAPEX | (14,300) | (12,000) | (14,300) | |||||||
Cash from investing activities | (18,500) | (11,600) | (7,800) | |||||||
Cash from financing activities | (33,200) | (1,700) | 19,500 | |||||||
FCF | 37,500 | 30,600 | (34,400) | |||||||
Balance | ||||||||||
Cash | 9,300 | 1,600 | 4,500 | |||||||
Long term investments | 4,500 | 1,900 | ||||||||
Excess cash | ||||||||||
Stockholders' equity | (5,200) | (31,500) | (11,600) | |||||||
Invested Capital | 240,200 | 259,200 | 252,100 | |||||||
ROIC | 18.86% | 3.44% | ||||||||
ROCE | 25.02% | 2.23% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 176,900 | 173,400 | 173,500 | |||||||
Price | 1.39 423.63% | 0.26 70.65% | 0.16 -82.97% | |||||||
Market cap | 245,006 434.20% | 45,864 70.55% | 26,892 -83.53% | |||||||
EV | 384,906 | 207,864 | 189,392 | |||||||
EBITDA | 82,300 | 28,200 | (14,500) | |||||||
EV/EBITDA | 4.68 | 7.37 | ||||||||
Interest | 12,000 | 12,900 | 4,200 | |||||||
Interest/NOPBT | 19.90% | 248.08% |