0R15 8884.0068 1.4156% 0R1E 9171.0 0.4381% 0M69 None None% 0R2V 254.3746 5.7691% 0QYR 1619.0 1.9521% 0QYP 436.689 -0.8652% 0RUK None None% 0RYA 1604.02 0.4396% 0RIH 190.8 0.0% 0RIH 198.5 4.0356% 0R1O 225.0 9877.8271% 0R1O None None% 0QFP None None% 0M2Z 255.4879 -0.0829% 0VSO 33.09 -7.0636% 0R1I None None% 0QZI 599.0 0.0% 0QZ0 220.0 0.0% 0NZF None None% 0YXG 225.74 -0.2871%

Dunelm Group PLC

Consumer Cyclical GB DNLM

1066.0GBP
4.00(0.38%)

Last update at 2024-12-23T13:41:00Z

Day Range

1056.001088.00
LowHigh

52 Week Range

879.841198.47
LowHigh

Fundamentals

  • Previous Close 1062.00
  • Market Cap2259.91M
  • Volume32625
  • P/E Ratio14.92
  • Dividend Yield3.75%
  • EBITDA224.00M
  • Revenue TTM1638.80M
  • Revenue Per Share TTM8.12
  • Gross Profit TTM 820.90M
  • Diluted EPS TTM0.75

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-07-01 2023-06-30 2022-07-02 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2023-07-01 2023-06-30 2022-07-02 2022-06-30 2021-06-30
Income before tax - 192.70M - 212.80M 157.80M
Minority interest - - - - -
Net income - 151.90M - 171.20M 128.90M
Selling general administrative - 132.40M - 122.30M 98.60M
Selling and marketing expenses - 489.70M - 469.40M 423.90M
Gross profit - 820.90M - 809.40M 688.90M
Reconciled depreciation - 79.10M - 79.10M 77.50M
Ebit 198.80M 200.20M 217.70M 218.50M 163.90M
Ebitda - 279.30M - 297.60M 241.40M
Depreciation and amortization - 79.10M - 79.10M 77.50M
Non operating income net other - - - - -
Operating income - 198.80M - 217.70M 166.40M
Other operating expenses - 1440.00M - 1363.70M 1169.80M
Interest expense - 7.50M - 5.70M 6.10M
Tax provision - 40.80M - 41.60M 28.90M
Interest income - 1.10M - 0.10M 0.10M
Net interest income - -6.70000M - -6.00000M -6.20000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 40.80M 40.80M 41.60M 41.60M 28.90M
Total revenue - 1638.80M - 1581.40M 1336.20M
Total operating expenses - 622.10M - 591.70M 522.50M
Cost of revenue - 817.90M - 772.00M 647.30M
Total other income expense net - -6.10000M - -4.90000M -8.80000M
Discontinued operations - - - - -
Net income from continuing ops - 151.90M - 171.20M 128.90M
Net income applicable to common shares 151.90M - 171.20M - -
Preferred stock and other adjustments - - - - -
Breakdown 2023-07-01 2023-06-30 2022-07-02 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2023-07-01 2023-06-30 2022-07-02 2022-06-30 2021-06-30
Total assets - 696.80M - 737.90M 766.70M
Intangible assets - 5.30M - 9.90M 14.80M
Earning assets - - - - -
Other current assets 1.80M 43.90M 19.90M 43.90M 14.60M
Total liab - 559.30M - 559.60M 485.50M
Total stockholder equity - 137.50M - 178.30M 281.20M
Deferred long term liab - - - - -
Other current liab 58.10M 175.00M 50.70M 177.70M 166.50M
Common stock 2.00M 2.00M 2.00M 2.00M 2.00M
Capital stock - 2.00M - 2.00M 2.00M
Retained earnings 97.50M 97.50M 111.20M 111.20M 238.70M
Other liab 9.00M - 5.50M - -
Good will - - - - -
Other assets 6.90M - 8.70M - -
Cash - 46.30M - 30.20M 128.60M
Cash and equivalents - - - - -
Total current liabilities 269.60M 269.60M 276.00M 276.00M 235.90M
Current deferred revenue - -166.90000M - -177.70000M -161.40000M
Net debt - 287.80M - 300.70M 164.70M
Short term debt - 53.40M - 52.80M 49.00M
Short long term debt - - - - -
Short long term debt total - 334.10M - 330.90M 293.30M
Other stockholder equity 36.30M -99.50000M 63.40M -113.20000M -240.70000M
Property plant equipment 401.20M - 422.20M - -
Total current assets 283.40M 283.40M 297.10M 297.10M 315.60M
Long term investments - - - - -
Net tangible assets 132.20M - 168.40M - -
Short term investments - - - - -
Net receivables 3.20M 24.30M 13.50M 22.90M 11.80M
Long term debt - 75.90M - 52.80M 0.00000M
Inventory 211.00M 211.00M 223.00M 223.00M 172.40M
Accounts payable 94.60M 208.10M 98.30M 223.20M 181.80M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - - -
Additional paid in capital - - - - -
Common stock total equity - - - - 2.00M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - -406.50000M - -432.10000M -439.40000M
Deferred long term asset charges - - - - -
Non current assets total - 413.40M - 440.80M 451.10M
Capital lease obligations - 258.20M - 278.10M 293.30M
Long term debt total - - - - -
Breakdown 2023-07-01 2023-06-30 2022-07-02 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2023-07-01 2023-06-30 2022-07-02 2022-06-30 2021-06-30
Investments - -20.70000M - -41.60000M -15.60000M
Change to liabilities -14.60000M - 33.20M - -
Total cashflows from investing activities -20.70000M - -41.60000M - -
Net borrowings -29.00000M - 3.80M - -
Total cash from financing activities -204.40000M -204.40000M -309.70000M -309.70000M -127.60000M
Change to operating activities - - - - -
Net income 151.90M 192.70M 171.20M 212.80M 157.80M
Change in cash 16.10M 16.10M -98.40000M -98.40000M 38.60M
Begin period cash flow 46.30M 30.20M 30.20M 128.60M 90.00M
End period cash flow - 46.30M 30.20M 30.20M 128.60M
Total cash from operating activities 240.60M 240.60M 251.80M 251.80M 184.20M
Issuance of capital stock - 2.40M - 3.90M 1.80M
Depreciation 74.50M 79.10M 72.90M 79.10M 77.50M
Other cashflows from investing activities 1.10M - 0.10M - -
Dividends paid 82.60M 163.30M 75.10M 282.10M 24.30M
Change to inventory 12.00M 12.00M -40.30000M -40.30000M -54.20000M
Change to account receivables -1.60000M -1.60000M -7.70000M -7.70000M 4.10M
Sale purchase of stock - -7.00000M - -28.30000M 43.20M
Other cashflows from financing activities -7.50000M 79.50M -7.00000M 27.80M -103.30000M
Change to netincome 13.50M - 15.90M - -
Capital expenditures 21.40M 21.80M 23.30M 24.00M 15.70M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - -4.20000M - -14.80000M -35.00000M
Stock based compensation - 4.80M - 4.80M 7.50M
Other non cash items - 6.70M - 6.00M 8.60M
Free cash flow - 218.80M - 227.80M 168.50M

Peer Comparison

Sector: Consumer Cyclical Industry: Specialty Retail

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)
DNLM
Dunelm Group PLC
4.00 0.38% 1066.00 14.92 15.02 1.39 16.27 1.54 9.04
FRAS
Frasers Group PLC
-21.5 3.43% 605.00 8.24 11.68 0.74 2.50 0.97 5.17
SMWH
WH Smith PLC
-2.0 0.17% 1176.00 22.17 15.34 1.00 5.56 1.48 8.44
PETS
Pets at Home Group Plc
-0.2 0.10% 207.00 18.76 12.95 1.04 1.53 1.30 8.15
CURY
Currys PLC
0.17 0.18% 93.31 12.80 7.93 0.06 0.30 0.20 3.74

Reports Covered

Stock Research & News

Profile

Dunelm Group plc retails homewares in the United Kingdom. The company offers furniture and beds products, which include bedroom, living room, dining room, and other furniture, as well as bed and mattresses, and sofas and armchairs; bedding products comprising bed linen, dorma, baby and kid's bedding, and duvets, pillows, and protectors; curtains and rugs; and venetian, roller, roman, vertical, and made to measure blinds. It also offers range of home decor products, such as wall art and décor, mirrors, clocks, ornaments, pictures and frames, candle and home fragrance, flower and plants, vases, decorative trays and bowls, kid's decor, plant pots, cushions, throws, draught excluders, doorstops, bean bags, and letterbox flowers, as well as housewarming, engagement, anniversary, and wedding gifts; lighting products, including ceiling and wall lights, table and desk lamps, floor lamps, and pendants and lamp shades; and paint, wallpaper, DIY and upcycling, and haberdashery products. In addition, the company provides kitchen and utility products comprising cooking, dining, electrical, utility, and pet products; bathroom accessories, as well as furniture and decor products; storage products, such as travel and luggage, home, clothes, and kitchen storage; kids bedroom, furniture, nursery, and accessories products; and Christmas products and winter essentials. It operates through a network of stores, as well as sells its products through an online store at dunelm.com. Dunelm Group plc was founded in 1979 and is based in Syston, the United Kingdom.

Dunelm Group PLC

Watermead Business Park, Syston, United Kingdom, LE7 1AD

Key Executives

Name Title Year Born
Mr. Nick Wilkinson CEO & Exec. Director NA
Mr. Will L. Adderley Exec. Deputy Chairman 1973
Ms. Karen Witts F.C.A., FCA CFO & Director 1963
Mr. William Adderley Founder & Life Pres 1949
Mr. Christopher Brocklesby Chief Information Officer 1966
Ms. Luisa Wright Company Sec. & Gen. Counsel 1978

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