0R15 9025.0 0.0% 0R1E 9410.0 0.0% 0M69 None None% 0R2V 247.99 9682.643% 0QYR 1567.5 0.0% 0QYP 439.3701 -2.9016% 0RUK None None% 0RYA 1597.0 1.2682% 0RIH 195.55 0.0% 0RIH 191.4 -2.1222% 0R1O 225.5 9683.0803% 0R1O None None% 0QFP 10475.8496 107.8542% 0M2Z 252.573 0.2373% 0VSO 33.0 -7.3164% 0R1I None None% 0QZI 622.0 0.0% 0QZ0 220.0 0.0% 0NZF None None% 0YXG 222.05 -4.1318%

Camellia Plc

Consumer Defensive GB CAM

4940.0GBP
-(-%)

Last update at 2024-12-19T16:24:00Z

Day Range

4905.004960.00
LowHigh

52 Week Range

4048.606140.95
LowHigh

Fundamentals

  • Previous Close 4940.00
  • Market Cap141.55M
  • Volume1286
  • P/E Ratio45.52
  • Dividend Yield3.05%
  • EBITDA12.20M
  • Revenue TTM294.90M
  • Revenue Per Share TTM106.77
  • Gross Profit TTM 61.80M
  • Diluted EPS TTM1.05

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -3.70000M 7.10M 7.80M 22.30M 52.50M
Minority interest -4.70000M -2.20000M 49.40M 56.70M 56.80M
Net income -15.90000M 4.50M -0.80000M 15.10M 25.20M
Selling general administrative 45.80M 47.60M 59.50M 46.10M 45.10M
Selling and marketing expenses 23.00M 14.50M 16.20M 15.00M 17.20M
Gross profit 70.50M 61.80M 63.50M 73.60M 100.60M
Reconciled depreciation 14.40M 15.00M 16.50M 17.10M 15.50M
Ebit 6.90M 12.60M 1.30M 25.40M 42.30M
Ebitda 21.30M 27.60M 17.80M 42.50M 68.90M
Depreciation and amortization 14.40M 15.00M 16.50M 17.10M 26.60M
Non operating income net other - - - - -
Operating income 6.90M 12.60M 1.30M 25.40M 42.30M
Other operating expenses 291.10M 274.90M 300.40M 275.00M 267.50M
Interest expense 2.60M 3.70M 1.60M 3.30M 0.60M
Tax provision 12.20M 2.60M 8.60M 7.20M 20.00M
Interest income 2.00M 2.20M 2.30M 3.90M 4.00M
Net interest income -0.60000M -1.50000M 0.00000M 0.60M 1.90M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 12.20M 2.60M 8.60M 7.20M 20.00M
Total revenue 297.20M 277.20M 291.20M 291.50M 309.80M
Total operating expenses 64.40M 59.50M 72.70M 57.10M 58.30M
Cost of revenue 226.70M 215.40M 227.70M 217.90M 209.20M
Total other income expense net -10.60000M -5.50000M 6.50M -3.10000M 10.20M
Discontinued operations - - - - -0.20000M
Net income from continuing ops -15.90000M 4.50M -0.80000M 15.10M 32.50M
Net income applicable to common shares - 2.30M -5.00000M 8.30M 25.20M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 571.80M 593.50M 582.30M 605.80M 610.40M
Intangible assets 5.30M 5.50M 5.60M 9.20M 9.50M
Earning assets - - - - -
Other current assets - 55.70M 45.40M 9.10M 8.80M
Total liab 154.10M 156.20M 156.30M 153.40M 158.10M
Total stockholder equity 368.90M 388.60M 376.60M 395.70M 395.50M
Deferred long term liab - - - - -
Other current liab 55.90M 59.00M 58.90M 41.80M 56.20M
Common stock 0.30M 0.30M 0.30M 0.30M 0.30M
Capital stock 0.30M 0.30M 0.30M 0.30M 0.30M
Retained earnings 351.60M 377.10M 356.40M 358.60M 350.70M
Other liab - 46.60M 55.10M 69.10M 70.30M
Good will 1.00M 4.60M 1.00M 1.10M -
Other assets 38.10M 49.30M 31.40M 31.60M 31.50M
Cash 49.30M 61.80M 98.50M 91.40M 112.40M
Cash and equivalents - - - - -
Total current liabilities 85.50M 83.60M 88.20M 69.20M 84.40M
Current deferred revenue - - - - -
Net debt -18.40000M -29.30000M -78.60000M -69.50000M -105.60000M
Short term debt 7.40M 6.50M 6.90M 6.80M 3.40M
Short long term debt 5.10M 3.30M 5.70M 5.60M 3.40M
Short long term debt total 30.90M 32.50M 19.90M 21.90M 6.80M
Other stockholder equity 17.00M 11.20M 19.90M 36.80M 549.10M
Property plant equipment 224.70M 244.30M 227.60M 255.60M 240.80M
Total current assets 195.10M 181.00M 198.50M 195.30M 223.50M
Long term investments - - - - 105.10M
Net tangible assets - 378.50M 370.00M 385.40M 386.00M
Short term investments 1.30M 4.00M - - 0.20M
Net receivables 29.20M 38.20M 38.50M 36.40M 41.30M
Long term debt 4.40M 4.50M 2.70M 3.30M 3.30M
Inventory 71.20M 59.50M 54.60M 58.40M 61.50M
Accounts payable 22.20M 18.10M 22.40M 20.60M 24.80M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - -165.70000M -160.80000M -153.90000M
Additional paid in capital - - - - -
Common stock total equity - - 0.30M 0.30M 0.30M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 159.80M 0.30M 162.30M 159.20M 36.70M
Deferred long term asset charges - - - - -
Non current assets total 376.70M 412.50M 383.80M 410.50M 386.90M
Capital lease obligations 21.40M 24.70M 11.50M 13.00M 0.10M
Long term debt total - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -3.20000M 12.40M -3.60000M -2.40000M 3.20M
Change to liabilities - 0.00000M 0.00000M 0.00000M 0.00000M
Total cashflows from investing activities - -4.00000M 8.30M -24.10000M -17.00000M
Net borrowings - -11.30000M -2.60000M 2.60M -0.60000M
Total cash from financing activities -12.10000M -18.40000M -12.40000M -5.90000M -7.50000M
Change to operating activities - -10.50000M 17.10M -14.10000M -12.60000M
Net income -5.00000M 7.70M 5.00M 21.30M 49.60M
Change in cash -14.30000M -35.00000M 5.50M -20.20000M 2.80M
Begin period cash flow 59.90M 94.90M 89.40M 109.60M 106.80M
End period cash flow 45.60M 59.90M 94.90M 89.40M 109.60M
Total cash from operating activities -5.90000M -12.00000M 12.90M 12.60M 24.50M
Issuance of capital stock - - - - -
Depreciation 14.40M 15.00M 16.50M 17.10M 15.50M
Other cashflows from investing activities - 4.20M 25.90M 5.50M 4.30M
Dividends paid 4.00M 5.20M 2.80M 4.00M 3.80M
Change to inventory -12.10000M - - - -
Change to account receivables - - - - -
Sale purchase of stock - - - - -
Other cashflows from financing activities -6.50000M -0.10000M -6.00000M -1.30000M -3.10000M
Change to netincome - -18.80000M -15.70000M 1.30M -3.80000M
Capital expenditures 14.40M 10.70M 13.80M 18.50M 20.50M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -16.00000M -3.50000M 6.30M -5.10000M -14.10000M
Stock based compensation - - - - -
Other non cash items 0.70M -31.20000M -14.90000M -20.70000M -26.50000M
Free cash flow -20.30000M -22.70000M -0.90000M -5.90000M 4.00M

Peer Comparison

Sector: Consumer Defensive Industry: Farm Products

Company Change (GBP) Price (GBP) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CAM
Camellia Plc
- -% 4940.00 45.52 - 0.48 0.38 0.42 3.74
MPE
M.P.Evans Group
2.00 0.21% 952.00 11.54 8.67 1.34 1.08 1.34 4.47
MHPC
MHP SE
- -% 4.96 - - 0.0013 0.23 0.58 7.65
AEP
Anglo-Eastern Plantations PLC
-10.0 1.52% 650.00 7.20 - 0.74 0.68 0.16 0.63
CARR
Carr's Group plc
- -% 120.50 - 11.00 0.71 0.74 0.63 7.81

Reports Covered

Stock Research & News

Profile

Camellia Plc engages in agriculture and engineering services businesses in the United Kingdom, Bangladesh, India, Kenya, Malawi, North America, South Africa, and South America. The company's Agriculture division is involved in the production of macadamia nuts, tea, avocados, rubber, blueberries, maize, soya, barley, wine, and forestry products, as well as livestock activities. Its Engineering division provides various engineering workshop services, such as repair and manufacture of blow out preventers, offshore equipment, and metal finishing services, as well as maintenance for the onshore hydroelectric sector. It also invests in listed equities; residential and commercial properties; collections of art, philately, and manuscripts; and sources and produces loose leaf teas. The company was founded in 1850 and is headquartered in Wrotham, the United Kingdom. Camellia Plc operates as a subsidiary of Camellia Holding AG.

Camellia Plc

Linton Park, Maidstone, United Kingdom, ME17 4AB

Key Executives

Name Title Year Born
Mr. Malcolm Courtney Perkins F.C.A., FCA Interim CEO & Exec. Chairman 1945
Ms. Susan A. Walker F.C.C.A CFO & Exec. Director 1968
Mr. Graham Harold McLean MSc. Director of Agriculture & Exec. Director 1969
Mr. Amarpal Takk Group Gen. Counsel & Company Sec. NA
Mr. Peter J. Field Non-Exec. Chairman of Group Operations In India and Bangladesh 1951
Mr. Imran Ahmed Chief Exec. of Bangladesh Operations NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions