XLONSTVG
Market cap125mUSD
Jan 03, Last price
216.00GBP
1D
0.00%
1Q
-8.09%
Jan 2017
-39.12%
Name
STV Group PLC
Chart & Performance
Profile
STV Group plc, together with its subsidiaries, produces and broadcasts television programs in the United Kingdom. The company operates through Broadcast, Digital, Studios, and Other segments. It offers news, information, and entertainment programs. The company delivers its content on air, online, and on demand. It also provides internet services; and sells advertising airtime and space in its media. The company was incorporated in 2000 and is based in Glasgow, 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 | 168,400 22.21% | 137,800 -4.64% | |||||||
Cost of revenue | 125,500 | 89,600 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 42,900 | 48,200 | |||||||
NOPBT Margin | 25.48% | 34.98% | |||||||
Operating Taxes | (5,300) | 4,900 | |||||||
Tax Rate | 10.17% | ||||||||
NOPAT | 48,200 | 43,300 | |||||||
Net income | 4,500 -74.29% | 17,500 -9.79% | |||||||
Dividends | (5,200) | (5,100) | |||||||
Dividend yield | 5.58% | 3.86% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 5,800 | 900 | |||||||
Long-term debt | 78,600 | 45,100 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 60,700 | 81,800 | |||||||
Net debt | 65,400 | 30,700 | |||||||
Cash flow | |||||||||
Cash from operating activities | 3,800 | (1,300) | |||||||
CAPEX | (800) | (3,900) | |||||||
Cash from investing activities | (13,900) | (7,200) | |||||||
Cash from financing activities | 8,100 | 5,100 | |||||||
FCF | 55,200 | 24,600 | |||||||
Balance | |||||||||
Cash | 13,900 | 11,300 | |||||||
Long term investments | 5,100 | 4,000 | |||||||
Excess cash | 10,580 | 8,410 | |||||||
Stockholders' equity | (301,100) | (123,400) | |||||||
Invested Capital | 414,500 | 221,000 | |||||||
ROIC | 15.17% | 19.46% | |||||||
ROCE | 36.98% | 49.39% | |||||||
EV | |||||||||
Common stock shares outstanding | 47,400 | 47,800 | |||||||
Price | 1.97 -28.84% | 2.77 -21.00% | |||||||
Market cap | 93,260 -29.44% | 132,167 -20.16% | |||||||
EV | 153,560 | 162,567 | |||||||
EBITDA | 48,200 | 53,000 | |||||||
EV/EBITDA | 3.19 | 3.07 | |||||||
Interest | 5,700 | 1,600 | |||||||
Interest/NOPBT | 13.29% | 3.32% |