XLONPIN
Market cap1.85bUSD
Dec 24, Last price
320.50GBP
1D
0.63%
1Q
1.10%
Jan 2017
84.94%
Name
Pantheon International PLC
Chart & Performance
Profile
Pantheon International PLC specializes in fund of fund investments. For fund of fund investments, it seeks to invest in private equity, buyout, venture, growth, secondary investment funds, and special situations funds globally. Within private equity, it invests in late stage buyouts to early stage technology funds. In United States, the fund focuses on mid market buyout, mature venture, and growth funds. In Europe, it focuses on mid market buyout funds and in Asia, the fund focuses on growth and buyout funds. The fund seeks to invest globally with a focus on North America, Asia, Northern Europe, and the United States. It typically invests in funds specializing in unquoted investments and acquiring unquoted portfolios. The fund also co-invests alongside private equity managers. It may invest in any type of financial instrument, including equity and non-equity shares, debt securities, subscription and conversion rights and options in relation to such shares and securities and interests in partnerships and limited partnerships and other forms of collective investment scheme.
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 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 73,438 35.27% | 54,289 -90.69% | 582,874 88.44% | |||||||
Cost of revenue | 57,128 | 32,162 | 26,732 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 16,310 | 22,127 | 556,142 | |||||||
NOPBT Margin | 22.21% | 40.76% | 95.41% | |||||||
Operating Taxes | 3,033 | 1,494 | 3,075 | |||||||
Tax Rate | 18.60% | 6.75% | 0.55% | |||||||
NOPAT | 13,277 | 20,633 | 553,067 | |||||||
Net income | 31,649 -25.15% | 42,281 -92.62% | 572,597 87.14% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (197,190) | (19,678) | (10,360) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,199 | 2,787 | ||||||||
Long-term debt | 32,520 | 41,374 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (32,520) | (39,246) | ||||||||
Net debt | (2,520,368) | (2,449,944) | (2,425,905) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (27,514) | (14,989) | (10,450) | |||||||
CAPEX | 27,514 | |||||||||
Cash from investing activities | (21,416) | (127,852) | 50,080 | |||||||
Cash from financing activities | (4,754) | (31,784) | (26,999) | |||||||
FCF | 14,595 | 22,097 | 560,523 | |||||||
Balance | ||||||||||
Cash | 21,863 | 66,043 | 231,458 | |||||||
Long term investments | 2,498,505 | 2,417,620 | 2,238,608 | |||||||
Excess cash | 2,516,696 | 2,480,949 | 2,440,922 | |||||||
Stockholders' equity | 2,657,115 | 2,180,537 | 2,157,929 | |||||||
Invested Capital | (3,640) | 304,427 | 314,919 | |||||||
ROIC | 8.83% | 6.66% | 171.53% | |||||||
ROCE | 0.65% | 0.89% | 22.49% | |||||||
EV | ||||||||||
Common stock shares outstanding | 494,296 | 532,707 | 539,897 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 16,310 | 22,127 | 556,142 | |||||||
EV/EBITDA | ||||||||||
Interest | 6,705 | 22 | 96 | |||||||
Interest/NOPBT | 41.11% | 0.10% | 0.02% |