XLONQQ.
Market cap2.80bUSD
Dec 31, Last price
265.78GBP
Name
QinetiQ Group PLC
Chart & Performance
Profile
QinetiQ Group plc operates as a science and engineering company primarily in the defense, security, and infrastructure markets in the United States, Australia, Europe, and internationally. The company operates through EMEA Services and Global Products segments. It offers advanced materials and manufacturing products; artificial intelligence, analytics, and advanced computing technologies; cyber and electromagnetic technologies; human protection and performance systems; novel systems, and weapons and effects; maritime platform, and system design and assessment products; power sources, and energy storage and distribution products; robotics and autonomy services; secure communications and navigation systems; and sensing, processing, and data fusion systems. The company also provides testing and evaluation, training and simulation, and cyber and digital resilience services, as well as unmanned air, land, and surface targets. It serves defense, aviation and aerospace, energy and utility, financial services, government, law enforcement, marine, space, and telecommunications sectors. The company was founded in 2001 and is based in Farnborough, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 1,912,100 20.97% | 1,580,700 19.71% | 1,320,400 3.30% | |||||||
Cost of revenue | 1,975,100 | 1,428,600 | 1,206,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (63,000) | 152,100 | 114,300 | |||||||
NOPBT Margin | 9.62% | 8.66% | ||||||||
Operating Taxes | 43,100 | 20,200 | 29,700 | |||||||
Tax Rate | 13.28% | 25.98% | ||||||||
NOPAT | (106,100) | 131,900 | 84,600 | |||||||
Net income | 139,600 -9.59% | 154,400 71.56% | 90,000 -26.05% | |||||||
Dividends | (45,600) | (42,600) | (40,200) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (17,100) | (800) | (800) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | (203,400) | 8,200 | 5,500 | |||||||
Long-term debt | 439,200 | 385,500 | 24,300 | |||||||
Deferred revenue | 14,000 | 15,200 | ||||||||
Other long-term liabilities | 110,600 | 157,200 | 46,200 | |||||||
Net debt | 2,600 | 232,000 | (221,100) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 243,100 | 206,000 | 190,700 | |||||||
CAPEX | (85,400) | (109,000) | (84,300) | |||||||
Cash from investing activities | (99,100) | (464,400) | (83,600) | |||||||
Cash from financing activities | (63,200) | 159,700 | (50,400) | |||||||
FCF | (160,100) | 68,600 | 67,300 | |||||||
Balance | ||||||||||
Cash | 231,000 | 155,600 | 248,300 | |||||||
Long term investments | 2,200 | 6,100 | 2,600 | |||||||
Excess cash | 137,595 | 82,665 | 184,880 | |||||||
Stockholders' equity | 778,500 | 820,700 | 893,800 | |||||||
Invested Capital | 1,290,905 | 1,277,935 | 918,120 | |||||||
ROIC | 12.01% | 9.63% | ||||||||
ROCE | 10.17% | 8.94% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 585,700 | 582,300 | 579,600 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 27,700 | 226,700 | 176,600 | |||||||
EV/EBITDA | ||||||||||
Interest | 19,500 | 13,300 | 1,900 | |||||||
Interest/NOPBT | 8.74% | 1.66% |