XLONSDY
Market cap160mUSD
Jan 03, Last price
28.00GBP
1D
-1.58%
1Q
-21.13%
Jan 2017
-45.10%
Name
Speedy Hire PLC
Chart & Performance
Profile
Speedy Hire Plc, together with its subsidiaries, provides tools, equipment, and plant hire services to the construction, infrastructure, and industrial markets in the United Kingdom and Ireland. The company hires a range of tools and accessories, including access, lighting, lifting, rail, survey and safety, ATEX, plant, communications, and pipework and engineering equipment; compressors, generators, and pumps; and heating, ventilation, and cooling equipment. It also sells access, lifting, survey, rail, and personal protective and safety equipment; various tools and equipment; and cutting, grinding, and sanding equipment, as well as site supplies. In addition, the company offers rehire, partnered, fuel management, testing, inspection, certification, advisory/technical, powered access, out of hours, building information modelling, and aviation services, as well as customer service centers; and site and traffic management and other training services. It sells its products through a network of approximately 207 depots, as well as online. Speedy Hire Plc was incorporated in 1968 and is headquartered in Newton-le-Willows, 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 | 421,500 -4.33% | 440,600 13.91% | 386,800 16.40% | |||||||
Cost of revenue | 403,400 | 623,600 | 355,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 18,100 | (183,000) | 31,200 | |||||||
NOPBT Margin | 4.29% | 8.07% | ||||||||
Operating Taxes | 2,400 | 600 | 7,700 | |||||||
Tax Rate | 13.26% | 24.68% | ||||||||
NOPAT | 15,700 | (183,600) | 23,500 | |||||||
Net income | 2,700 125.00% | 1,200 -94.44% | 21,600 127.37% | |||||||
Dividends | (11,800) | (10,900) | (11,300) | |||||||
Dividend yield | 10.01% | 6.59% | 3.94% | |||||||
Proceeds from repurchase of equity | (23,900) | (5,400) | ||||||||
BB yield | 14.44% | 1.88% | ||||||||
Debt | ||||||||||
Debt current | 23,300 | 23,400 | 22,300 | |||||||
Long-term debt | 277,200 | 156,200 | 132,300 | |||||||
Deferred revenue | 64,000 | 56,100 | ||||||||
Other long-term liabilities | 7,600 | 12,000 | 12,100 | |||||||
Net debt | 287,700 | 169,300 | 144,300 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 52,600 | 88,300 | 86,300 | |||||||
CAPEX | (10,900) | (63,800) | (87,500) | |||||||
Cash from investing activities | (24,200) | (51,300) | (80,800) | |||||||
Cash from financing activities | (25,400) | (38,000) | (15,900) | |||||||
FCF | 21,600 | (183,600) | (22,400) | |||||||
Balance | ||||||||||
Cash | 4,000 | 1,100 | 2,500 | |||||||
Long term investments | 8,800 | 9,200 | 7,800 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 174,800 | 182,700 | 214,600 | |||||||
Invested Capital | 386,200 | 376,200 | 374,200 | |||||||
ROIC | 4.12% | 6.66% | ||||||||
ROCE | 4.58% | 8.10% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 464,300 | 491,700 | 529,800 | |||||||
Price | 0.25 -24.52% | 0.34 -37.80% | 0.54 -18.77% | |||||||
Market cap | 117,932 -28.72% | 165,457 -42.27% | 286,622 -18.72% | |||||||
EV | 405,632 | 334,757 | 430,922 | |||||||
EBITDA | 88,600 | (111,600) | 98,900 | |||||||
EV/EBITDA | 4.58 | 4.36 | ||||||||
Interest | 12,800 | 8,600 | 5,700 | |||||||
Interest/NOPBT | 70.72% | 18.27% |