XLONNBB
Market cap2mUSD
Dec 24, Last price
3.25GBP
1D
-13.33%
1Q
-43.48%
Name
Norman Broadbent PLC
Chart & Performance
Profile
Norman Broadbent plc, together with its subsidiaries, provides professional services in the United Kingdom and internationally. It offers a portfolio of services, including board advisory, interim management, leadership search, research and insight, and development and assessment, as well as coaching and talent management, mezzanine level search, and executive search solutions. The company was incorporated in 1936 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 | 12,306 41.50% | 8,697 32.80% | 6,549 -16.21% | |||||||
Cost of revenue | 1,962 | 1,350 | 690 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,344 | 7,347 | 5,859 | |||||||
NOPBT Margin | 84.06% | 84.48% | 89.46% | |||||||
Operating Taxes | 77 | 69 | ||||||||
Tax Rate | 1.05% | 1.18% | ||||||||
NOPAT | 10,344 | 7,270 | 5,790 | |||||||
Net income | 309 -174.46% | (415) -35.36% | (642) 77.35% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 41 | 372 | ||||||||
BB yield | -10.13% | |||||||||
Debt | ||||||||||
Debt current | 318 | 686 | 1,152 | |||||||
Long-term debt | 240 | 1,131 | 1,046 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (207) | 1,767 | 1,739 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,685 | (33) | (446) | |||||||
CAPEX | (16) | (65) | (55) | |||||||
Cash from investing activities | (43) | (116) | (69) | |||||||
Cash from financing activities | (954) | (260) | 607 | |||||||
FCF | 10,882 | 7,268 | 5,408 | |||||||
Balance | ||||||||||
Cash | 765 | 50 | 459 | |||||||
Long term investments | ||||||||||
Excess cash | 150 | 132 | ||||||||
Stockholders' equity | (18,585) | (13,440) | (13,244) | |||||||
Invested Capital | 20,399 | 15,239 | 15,436 | |||||||
ROIC | 58.05% | 47.40% | 38.94% | |||||||
ROCE | 570.23% | 408.39% | 267.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 78,572 | 60,879 | 56,487 | |||||||
Price | 0.07 | |||||||||
Market cap | 3,672 | |||||||||
EV | 5,411 | |||||||||
EBITDA | 10,575 | 7,570 | 6,086 | |||||||
EV/EBITDA | 0.89 | |||||||||
Interest | 103 | 77 | 41 | |||||||
Interest/NOPBT | 1.00% | 1.05% | 0.70% |