XLONMRO
Market cap8.85bUSD
Dec 20, Last price
547.20GBP
1D
-0.22%
1Q
17.40%
Jan 2017
30.31%
IPO
377.78%
Name
Melrose Industries PLC
Chart & Performance
Profile
Melrose Industries PLC engages in the aerospace, automotive, powder metallurgy, and other industrial businesses in the United Kingdom, rest of Europe, North America, and internationally. Its Aerospace segment provides airframe and engine structures, and electrical interconnection systems for the aerospace industry in civil airframe and defense platforms. The company's Automotive segment designs, develops, manufactures, and integrates driveline technologies, including electric vehicle components. Its Powder Metallurgy segment offers precision powder metal parts for the automotive and industrial sectors; and metal powder for powder metallurgy, as well as commercializes additive manufacturing. The company's Other Industrial segment designs, manufactures, and distributes ergonomic products for use in a various working, learning, and healthcare environments; and offers metal hydride hydrogen storage solutions for use in a range of industrial and commercial applications. The company was formerly known as New Melrose Industries PLC and changed its name to Melrose Industries PLC in November 2015. Melrose Industries PLC was founded in 2003 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 | 3,350,000 -55.55% | 7,537,000 13.34% | 6,650,000 -6.76% | |||||||
Cost of revenue | 2,795,000 | 8,364,000 | 7,595,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 555,000 | (827,000) | (945,000) | |||||||
NOPBT Margin | 16.57% | |||||||||
Operating Taxes | (9,000) | (84,000) | (180,000) | |||||||
Tax Rate | ||||||||||
NOPAT | 564,000 | (743,000) | (765,000) | |||||||
Net income | (1,019,000) 248.97% | (292,000) -41.60% | (500,000) -5.30% | |||||||
Dividends | (81,000) | (77,000) | (69,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (93,000) | (555,000) | (53,000) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 94,000 | 123,000 | 519,000 | |||||||
Long-term debt | 920,000 | 1,739,000 | 1,222,000 | |||||||
Deferred revenue | 213,000 | 185,000 | ||||||||
Other long-term liabilities | 1,101,000 | 1,550,000 | 1,634,000 | |||||||
Net debt | 304,000 | 182,000 | ||||||||
Cash flow | ||||||||||
Cash from operating activities | 29,000 | 267,000 | 317,000 | |||||||
CAPEX | (95,000) | (298,000) | (236,000) | |||||||
Cash from investing activities | 721,000 | 129,000 | 2,457,000 | |||||||
Cash from financing activities | (966,000) | (599,000) | (2,466,000) | |||||||
FCF | 2,487,000 | (835,000) | (139,000) | |||||||
Balance | ||||||||||
Cash | 58,000 | 355,000 | 473,000 | |||||||
Long term investments | 956,000 | 1,203,000 | 1,086,000 | |||||||
Excess cash | 846,500 | 1,181,150 | 1,226,500 | |||||||
Stockholders' equity | 296,000 | 3,897,000 | 4,269,000 | |||||||
Invested Capital | 5,194,000 | 9,190,850 | 9,434,500 | |||||||
ROIC | 7.84% | |||||||||
ROCE | 10.11% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 1,349,000 | 913,500 | 913,500 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 957,000 | 37,000 | (85,000) | |||||||
EV/EBITDA | ||||||||||
Interest | 79,000 | 100,000 | 162,000 | |||||||
Interest/NOPBT | 14.23% |