XLONSMWH
Market cap1.93bUSD
Dec 24, Last price
1,200.00GBP
1D
1.35%
1Q
-16.96%
Jan 2017
-22.98%
Name
WH Smith PLC
Chart & Performance
Profile
WH Smith PLC operates as a retailer in the United Kingdom and internationally. It operates in two segments, Travel and High Street. The Travel segment offers news, books, and convenience for travelling customers. As of August 31, 2021, it operated 1, 166 units primarily in airports, hospitals, railway stations, motorway service areas, and workplaces. The High Street segment sells stationery products, including greetings cards, general stationery, art and craft, and gifting products; news and impulse products, such as newspapers, magazines, confectionery, and drinks; and books. It operated 544 stores. This segment also offers its stationery, books, magazines, and gifts through whsmith.co.uk; personalized greetings cards and gifts through funkypigeon.com; pens through cultpens.com; and personalized stationery products through treeofhearts.co.uk and dottyaboutpaper.co.uk websites. The company was founded in 1792 and is based in Swindon, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | 2016‑08 | 2015‑08 | |
Income | ||||||||||
Revenues | 1,918,000 6.97% | 1,793,000 28.07% | 1,400,000 58.01% | |||||||
Cost of revenue | 1,712,000 | 1,625,000 | 1,298,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 206,000 | 168,000 | 102,000 | |||||||
NOPBT Margin | 10.74% | 9.37% | 7.29% | |||||||
Operating Taxes | 29,000 | 22,000 | 10,000 | |||||||
Tax Rate | 14.08% | 13.10% | 9.80% | |||||||
NOPAT | 177,000 | 146,000 | 92,000 | |||||||
Net income | 67,000 -15.19% | 79,000 68.09% | 47,000 -157.32% | |||||||
Dividends | (41,000) | (22,000) | ||||||||
Dividend yield | 2.44% | 1.14% | ||||||||
Proceeds from repurchase of equity | (12,000) | (8,000) | (14,000) | |||||||
BB yield | 0.71% | 0.41% | 0.74% | |||||||
Debt | ||||||||||
Debt current | 242,000 | 200,000 | 151,000 | |||||||
Long-term debt | 1,437,000 | 1,317,000 | 890,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 13,000 | 16,000 | 460,000 | |||||||
Net debt | 1,623,000 | 1,459,000 | 904,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 275,000 | 251,000 | 187,000 | |||||||
CAPEX | (115,000) | (106,000) | (83,000) | |||||||
Cash from investing activities | (137,000) | (122,000) | (83,000) | |||||||
Cash from financing activities | (138,000) | (203,000) | (104,000) | |||||||
FCF | (63,000) | 97,000 | (71,000) | |||||||
Balance | ||||||||||
Cash | 56,000 | 56,000 | 132,000 | |||||||
Long term investments | 2,000 | 5,000 | ||||||||
Excess cash | 67,000 | |||||||||
Stockholders' equity | 394,000 | 24,000 | (36,000) | |||||||
Invested Capital | 1,512,000 | 1,307,000 | 1,361,000 | |||||||
ROIC | 12.56% | 10.94% | 7.11% | |||||||
ROCE | 13.62% | 12.85% | 7.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 131,000 | 132,000 | 132,000 | |||||||
Price | 12.83 -12.54% | 14.67 2.62% | 14.30 -12.41% | |||||||
Market cap | 1,680,730 -13.21% | 1,936,440 2.62% | 1,886,940 -11.74% | |||||||
EV | 3,333,730 | 3,418,440 | 2,806,940 | |||||||
EBITDA | 382,000 | 328,000 | 233,000 | |||||||
EV/EBITDA | 8.73 | 10.42 | 12.05 | |||||||
Interest | 52,000 | 46,000 | 34,000 | |||||||
Interest/NOPBT | 25.24% | 27.38% | 33.33% |