XLONTSCO
Market cap30bUSD
Dec 20, Last price
366.40GBP
1D
-0.57%
1Q
0.83%
Jan 2017
39.84%
Name
Tesco PLC
Chart & Performance
Profile
Tesco PLC, together with its subsidiaries, engages in retailing and retail banking activities. It provides food products through approximately 4,752 stores in the United Kingdom, Republic of Ireland, the Czech Republic, Slovakia, and Hungary, as well as through online. The company is also involved in the food and drink wholesaling activities. In addition, it offers banking and insurance services in the United Kingdom. Further, the company operates a network of one stop convenience stores; and provides data science, technology, software, and consultancy services. Tesco PLC was founded in 1919 and is headquartered in Welwyn Garden City, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑02 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑02 | 2016‑02 | 2015‑02 | |
Income | ||||||||||
Revenues | 68,187,000 3.69% | 65,762,000 7.20% | 61,344,000 5.97% | |||||||
Cost of revenue | 65,198,000 | 63,141,000 | 58,634,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,989,000 | 2,621,000 | 2,710,000 | |||||||
NOPBT Margin | 4.38% | 3.99% | 4.42% | |||||||
Operating Taxes | 525,000 | 247,000 | 510,000 | |||||||
Tax Rate | 17.56% | 9.42% | 18.82% | |||||||
NOPAT | 2,464,000 | 2,374,000 | 2,200,000 | |||||||
Net income | 1,188,000 61.19% | 737,000 -50.24% | 1,481,000 114.64% | |||||||
Dividends | (778,000) | (859,000) | (731,000) | |||||||
Dividend yield | 3.89% | 4.50% | 3.26% | |||||||
Proceeds from repurchase of equity | (845,000) | (1,460,000) | (999,000) | |||||||
BB yield | 4.22% | 7.65% | 4.45% | |||||||
Debt | ||||||||||
Debt current | 2,120,000 | 2,365,000 | 1,272,000 | |||||||
Long-term debt | 20,343,000 | 12,713,000 | 14,085,000 | |||||||
Deferred revenue | 2,265,000 | 1,650,000 | ||||||||
Other long-term liabilities | 1,912,000 | 8,216,000 | 8,348,000 | |||||||
Net debt | 15,300,000 | 5,195,000 | 5,107,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,839,000 | 3,806,000 | 3,792,000 | |||||||
CAPEX | (1,108,000) | (1,250,000) | (1,178,000) | |||||||
Cash from investing activities | (1,700,000) | (790,000) | (1,770,000) | |||||||
Cash from financing activities | (1,859,000) | (3,188,000) | (2,234,000) | |||||||
FCF | 1,241,000 | 2,759,000 | 1,721,000 | |||||||
Balance | ||||||||||
Cash | 4,674,000 | 4,446,000 | 4,647,000 | |||||||
Long term investments | 2,489,000 | 5,437,000 | 5,603,000 | |||||||
Excess cash | 3,753,650 | 6,594,900 | 7,182,800 | |||||||
Stockholders' equity | 6,815,000 | 7,424,000 | 10,844,000 | |||||||
Invested Capital | 24,664,350 | 24,044,100 | 26,394,200 | |||||||
ROIC | 10.12% | 9.41% | 8.62% | |||||||
ROCE | 10.42% | 8.52% | 7.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 7,176,000 | 7,482,000 | 7,746,000 | |||||||
Price | 2.79 9.33% | 2.55 -11.99% | 2.90 28.89% | |||||||
Market cap | 20,006,688 4.86% | 19,079,100 -14.99% | 22,444,035 30.97% | |||||||
EV | 35,300,688 | 24,263,100 | 27,535,035 | |||||||
EBITDA | 4,712,000 | 4,320,000 | 4,427,000 | |||||||
EV/EBITDA | 7.49 | 5.62 | 6.22 | |||||||
Interest | 818,000 | 647,000 | 652,000 | |||||||
Interest/NOPBT | 27.37% | 24.69% | 24.06% |