XLONPEBB
Market cap93mUSD
Jan 02, Last price
45.00GBP
1D
0.00%
1Q
-14.95%
IPO
-63.01%
Name
Pebble Group PLC
Chart & Performance
Profile
The Pebble Group plc provides products, services, and technology to the promotional products industry in the United Kingdom, Continental Europe, the United States, and internationally. It operates through two segments, Brand Addition and Facilisgroup. The company is involved in the design, sourcing, and delivery of promotional merchandise and branded products for various brands operating in the engineering, financial services, health and beauty, FMCG, technology, transport, and other sectors. It also offers platform to support the operations of SME promotional product distributors. The company was incorporated 2019 and is headquartered in Manchester, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 124,171 -7.35% | 134,025 16.44% | |||||||
Cost of revenue | 108,887 | 123,737 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 15,284 | 10,288 | |||||||
NOPBT Margin | 12.31% | 7.68% | |||||||
Operating Taxes | 1,614 | 2,090 | |||||||
Tax Rate | 10.56% | 20.31% | |||||||
NOPAT | 13,670 | 8,198 | |||||||
Net income | 5,795 -23.88% | 7,613 3.62% | |||||||
Dividends | (1,005) | ||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (395) | ||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,494 | 1,569 | |||||||
Long-term debt | 13,754 | 14,980 | |||||||
Deferred revenue | (2,860) | ||||||||
Other long-term liabilities | 2,860 | ||||||||
Net debt | (650) | (31,864) | |||||||
Cash flow | |||||||||
Cash from operating activities | 14,151 | 12,467 | |||||||
CAPEX | (882) | (8,379) | |||||||
Cash from investing activities | (8,530) | (8,379) | |||||||
Cash from financing activities | (3,589) | (1,737) | |||||||
FCF | 14,475 | 3,399 | |||||||
Balance | |||||||||
Cash | 15,898 | 15,058 | |||||||
Long term investments | 33,355 | ||||||||
Excess cash | 9,689 | 41,712 | |||||||
Stockholders' equity | 112,900 | 7,138 | |||||||
Invested Capital | 86,403 | 86,447 | |||||||
ROIC | 15.82% | 9.50% | |||||||
ROCE | 15.52% | 10.67% | |||||||
EV | |||||||||
Common stock shares outstanding | 167,859 | 167,637 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 22,716 | 16,854 | |||||||
EV/EBITDA | |||||||||
Interest | 589 | 520 | |||||||
Interest/NOPBT | 3.85% | 5.05% |