XLONWKP
Market cap1.19bUSD
Dec 24, Last price
494.50GBP
1D
0.41%
1Q
-22.61%
Jan 2017
-37.56%
Name
Workspace Group PLC
Chart & Performance
Profile
Established in 1987, and listed on the London Stock Exchange since 1993, Workspace owns and manages some 4 million sq. ft. of business space in London. We are home to London's brightest businesses, including fast growing and established brands across a wide range of sectors. Workspace is geared towards helping businesses perform at their very best. We provide inspiring, flexible work spaces in dynamic London locations. Workspace (WKP) is a FTSE 250 listed Real Estate Investment Trust (REIT) and a member of the European Public Real Estate Association.
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 | 184,300 5.80% | 174,200 31.08% | 132,900 -6.61% | |||||||
Cost of revenue | 83,400 | 79,100 | 65,500 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 100,900 | 95,100 | 67,400 | |||||||
NOPBT Margin | 54.75% | 54.59% | 50.71% | |||||||
Operating Taxes | (300) | 300 | 100 | |||||||
Tax Rate | 0.32% | 0.15% | ||||||||
NOPAT | 101,200 | 94,800 | 67,300 | |||||||
Net income | (192,500) 409.26% | (37,800) -130.51% | 123,900 -152.57% | |||||||
Dividends | (50,700) | (43,500) | (43,300) | |||||||
Dividend yield | 5.16% | 5.23% | 3.47% | |||||||
Proceeds from repurchase of equity | (200) | (300) | ||||||||
BB yield | 0.02% | 0.02% | ||||||||
Debt | ||||||||||
Debt current | 49,800 | (8,200) | ||||||||
Long-term debt | 924,200 | 893,800 | 626,500 | |||||||
Deferred revenue | 13,400 | 8,200 | ||||||||
Other long-term liabilities | (859,100) | (8,300) | ||||||||
Net debt | 909,400 | 923,000 | 567,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 53,900 | 78,800 | 57,900 | |||||||
CAPEX | (1,200) | (3,900) | (1,200) | |||||||
Cash from investing activities | 45,900 | (200,200) | 9,200 | |||||||
Cash from financing activities | (106,700) | 90,900 | (209,100) | |||||||
FCF | 2,792,700 | (244,300) | 51,600 | |||||||
Balance | ||||||||||
Cash | 11,600 | 18,500 | 49,000 | |||||||
Long term investments | 3,200 | 2,100 | 1,700 | |||||||
Excess cash | 5,585 | 11,890 | 44,055 | |||||||
Stockholders' equity | 1,262,200 | 1,436,800 | 1,505,300 | |||||||
Invested Capital | 2,432,815 | 1,857,810 | 2,370,045 | |||||||
ROIC | 4.72% | 4.48% | 2.88% | |||||||
ROCE | 4.14% | 3.50% | 2.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 191,677 | 190,470 | 181,982 | |||||||
Price | 5.13 17.33% | 4.37 -36.23% | 6.85 -14.38% | |||||||
Market cap | 982,345 18.07% | 831,975 -33.26% | 1,246,578 -13.83% | |||||||
EV | 1,891,745 | 1,754,975 | 1,814,178 | |||||||
EBITDA | 103,200 | 97,400 | 70,100 | |||||||
EV/EBITDA | 18.33 | 18.02 | 25.88 | |||||||
Interest | 33,400 | 34,800 | 20,900 | |||||||
Interest/NOPBT | 33.10% | 36.59% | 31.01% |