XLONNWF
Market cap95mUSD
Jan 02, Last price
152.00GBP
1D
0.98%
1Q
-5.23%
Jan 2017
-13.24%
Name
NWF Group PLC
Chart & Performance
Profile
NWF Group plc, together with its subsidiaries, primarily engages in the sale and distribution of fuel oils in the United Kingdom. It operates through Fuels, Food, and Feeds segments. The Fuels segment sells domestic heating, industrial, and road fuels. This segment owns and operates through a network of 25 depots. The Food segment is involved in the warehousing and distribution of grocery and other products to supermarkets and other retail distribution centers. The Feeds segment manufactures and sells animal feeds and other agricultural products. NWF Group plc was founded in 1871 and is headquartered in Nantwich, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑05 | 2023‑05 | 2022‑05 | 2021‑05 | 2020‑05 | 2019‑05 | 2018‑05 | 2017‑05 | 2016‑05 | 2015‑05 | |
Income | ||||||||||
Revenues | 950,600 -9.80% | 1,053,900 19.95% | 878,600 30.05% | |||||||
Cost of revenue | 936,300 | 1,033,300 | 865,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 14,300 | 20,600 | 13,200 | |||||||
NOPBT Margin | 1.50% | 1.95% | 1.50% | |||||||
Operating Taxes | 3,100 | 4,000 | 3,600 | |||||||
Tax Rate | 21.68% | 19.42% | 27.27% | |||||||
NOPAT | 11,200 | 16,600 | 9,600 | |||||||
Net income | 9,100 -38.93% | 14,900 77.38% | 8,400 7.69% | |||||||
Dividends | (3,900) | (3,700) | (3,500) | |||||||
Dividend yield | 4.14% | 2.88% | 3.22% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 8,000 | 9,800 | 8,600 | |||||||
Long-term debt | 84,600 | 49,800 | 48,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,900 | 10,400 | 10,000 | |||||||
Net debt | 82,600 | 43,300 | 47,500 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 20,900 | 32,500 | 30,100 | |||||||
CAPEX | (10,300) | (3,200) | (3,600) | |||||||
Cash from investing activities | (13,400) | (11,700) | (3,200) | |||||||
Cash from financing activities | (13,800) | (13,600) | (21,800) | |||||||
FCF | (17,500) | 20,200 | 11,500 | |||||||
Balance | ||||||||||
Cash | 10,000 | 16,300 | 9,100 | |||||||
Long term investments | ||||||||||
Excess cash | ||||||||||
Stockholders' equity | 84,500 | 77,000 | 67,200 | |||||||
Invested Capital | 137,600 | 117,300 | 106,000 | |||||||
ROIC | 8.79% | 14.87% | 8.96% | |||||||
ROCE | 9.88% | 16.95% | 12.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 49,439 | 49,551 | 49,408 | |||||||
Price | 1.91 -26.59% | 2.60 17.95% | 2.20 3.77% | |||||||
Market cap | 94,181 -26.76% | 128,585 18.30% | 108,698 4.35% | |||||||
EV | 176,781 | 171,885 | 156,198 | |||||||
EBITDA | 31,400 | 35,900 | 27,200 | |||||||
EV/EBITDA | 5.63 | 4.79 | 5.74 | |||||||
Interest | 2,100 | 1,700 | 1,200 | |||||||
Interest/NOPBT | 14.69% | 8.25% | 9.09% |