Explore 3 Stock Ideas & Industry Insights Download Free Report

Franchise Brands PLC

Industrials GB FRAN

142.0GBX
0.00(0%)

Last update at 2026-06-04T15:35:00Z

Day Range

142.00146.85
LowHigh

52 Week Range

104.66158.70
LowHigh

Fundamentals

  • Previous Close 142.00
  • Market Cap239.58M
  • Volume188406
  • P/E Ratio24.90
  • Dividend Yield2.03%
  • EBITDA29.48M
  • Revenue TTM142.15M
  • Revenue Per Share TTM0.74
  • Gross Profit TTM 84.76M
  • Diluted EPS TTM0.05

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 12.72M 9.21M 5.02M 8.20M 5.78M
Minority interest - - - - -
Net income 8.98M 7.28M 3.04M 8.29M 4.23M
Selling general administrative 48.18M 47.71M 54.17M 22.37M 16.08M
Selling and marketing expenses - - 12.13M - -
Gross profit 68.32M 83.32M 68.23M 30.79M 21.93M
Reconciled depreciation 16.44M 16.23M 12.14M 3.60M 2.11M
Ebit 17.93M 16.58M 10.69M 8.42M 5.84M
Ebitda 34.37M 32.81M 23.01M 12.02M 7.95M
Depreciation and amortization 16.44M 16.23M 12.32M 3.60M 2.11M
Non operating income net other - - - - -
Operating income 17.93M 16.97M 10.87M 8.42M 5.84M
Other operating expenses 124.22M 122.24M 110.39M 84.31M 51.85M
Interest expense 5.56M 7.38M 5.71M 0.22M 0.29M
Tax provision 3.74M 1.92M 1.98M 1.56M 1.54M
Interest income - - - - -
Net interest income -5.55800M -7.37800M -5.71100M -0.22100M -0.29200M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 3.74M 1.92M 1.98M 1.56M 1.54M
Total revenue 142.15M 139.21M 121.27M 92.73M 57.69M
Total operating expenses 50.39M 66.35M 57.39M 22.37M 16.08M
Cost of revenue 73.84M 55.89M 52.79M 61.94M 35.76M
Total other income expense net -5.20900M -7.76400M -5.85700M -0.22100M -0.06900M
Discontinued operations - - - 1.65M 1.65M
Net income from continuing ops 8.98M 7.28M 3.04M 6.64M 4.23M
Net income applicable to common shares - - - 8.29M 4.23M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 372.67M 373.30M 382.44M 132.44M 67.27M
Intangible assets 116.22M 125.58M 135.37M 26.77M 11.15M
Earning assets - - - - -
Other current assets - 3.88M 15.55M 27.55M 16.51M
Total liab 151.16M 154.74M 168.05M 29.40M 19.94M
Total stockholder equity 221.51M 218.56M 214.39M 103.04M 47.33M
Deferred long term liab - - - 0.40M -
Other current liab 1.09M 18.49M 22.51M 2.59M 0.34M
Common stock 0.97M 0.97M 0.97M 0.65M 0.48M
Capital stock 0.97M 0.97M 0.97M 0.65M 0.48M
Retained earnings 89.78M 15.89M 10.58M 14.52M 8.20M
Other liab - - - 6.19M 4.71M
Good will 169.96M 169.96M 169.96M 58.34M 24.12M
Other assets - - - 1.21M 0.18M
Cash 15.29M 12.92M 12.28M 10.80M 9.05M
Cash and equivalents - - - - -
Total current liabilities 58.55M 46.41M 48.53M 21.58M 13.46M
Current deferred revenue 1.33M - 1.32M - 0.21M
Net debt 65.22M 75.06M 82.28M -8.34200M -6.52000M
Short term debt 20.47M 12.37M 11.87M 0.83M 0.75M
Short long term debt 17.22M 9.31M 9.25M - 0.00000M
Short long term debt total 80.51M 87.98M 94.56M 2.46M 2.53M
Other stockholder equity 126.83M 128.38M 202.84M 87.87M 38.64M
Property plant equipment - - - 5.78M 5.33M
Total current assets 67.42M 61.20M 63.22M 40.34M 26.48M
Long term investments - - - - -
Net tangible assets - - - 17.93M 12.05M
Short term investments - - - - -
Net receivables 44.86M 36.83M 28.34M 21.66M 16.51M
Long term debt 51.63M 67.43M 76.91M - 0.00000M
Inventory 7.26M 7.58M 7.06M 1.99M 0.91M
Accounts payable 35.65M 12.46M 12.23M 18.16M 12.14M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 3.93M 73.33M 1.96M - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.51M 0.45M 0.43M 1.21M 0.18M
Deferred long term asset charges - - - - -
Non current assets total 305.26M 312.10M 319.22M 92.10M 40.79M
Capital lease obligations 11.65M 11.24M 8.40M 2.46M 2.53M
Long term debt total - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - -2.71100M -51.43500M 2.56M -3.01700M
Change to liabilities - - - 1.86M 1.31M
Total cashflows from investing activities -2.54600M -2.71100M -51.43500M 2.56M -3.01700M
Net borrowings -8.17800M -9.25000M 8.76M -3.85500M -6.41500M
Total cash from financing activities -18.82000M -24.72400M 33.11M -8.73700M -8.40500M
Change to operating activities - - - - -
Net income 8.98M 7.28M 3.04M 6.67M 4.23M
Change in cash 2.37M 0.64M 1.34M 1.75M -4.14900M
Begin period cash flow 12.92M 12.28M 10.94M 9.05M 13.20M
End period cash flow 15.29M 12.92M 12.28M 10.80M 9.05M
Total cash from operating activities 23.80M 28.16M 19.95M 7.73M 7.27M
Issuance of capital stock -1.54000M -0.07700M 94.11M 0.33M -
Depreciation 16.44M 16.23M 12.14M 3.60M 2.11M
Other cashflows from investing activities -0.55000M -1.24100M -1.35800M -0.05500M -0.05500M
Dividends paid 4.71M 4.43M 3.37M 2.34M 1.34M
Change to inventory 0.12M -0.34400M 0.34M 0.09M -0.19500M
Change to account receivables -5.26800M 0.42M -3.76700M -1.99700M -1.39200M
Sale purchase of stock -1.54000M 0.00000M -58.52000M - -0.35500M
Other cashflows from financing activities -4.39100M -10.96800M -66.58100M -3.77500M -0.35400M
Change to netincome - - - -4.10900M 1.21M
Capital expenditures 1.00M 3.14M 3.06M 1.46M 2.16M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -0.79800M -1.57700M 0.00200M -0.05000M -0.27600M
Stock based compensation 0.87M 1.48M 0.84M 0.51M 0.33M
Other non cash items -0.81700M 4.74M 3.94M -3.00200M 0.26M
Free cash flow 22.81M 25.02M 16.89M 6.27M 5.12M

Peer Comparison

Sector: Industrials Industry: Specialty Business Services

Company Change (GBX) Price (GBX) 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)
FRAN
Franchise Brands PLC
- -% 142.00 24.90 12.02 1.69 1.03 2.06 8.45
REL
Relx PLC
147.00 6.03% 2583.00 22.70 17.67 4.75 19.09 5.45 14.19
RTO
Rentokil Initial PLC
8.20 1.89% 442.10 55.06 19.96 1.80 3.07 2.99 17.18
ITRK
Intertek Group PLC
80.00 1.51% 5390.00 17.62 13.97 1.70 5.30 2.06 9.47
SRP
Serco Group
2.80 1.11% 254.80 21.27 16.13 0.61 3.40 0.75 7.82

Reports Covered

Stock Research & News

Profile

Franchise Brands plc, through its subsidiaries, engages in franchising and related activities in the United Kingdom, Ireland, North America, and Continental Europe. The company operates through six segments: Pirtek Europe, Water & Waste Services, Filta International, B2C, Azura, and Others. It offers on-site hydraulic hose replacement and related services under the Pirtek name; drainage solutions to commercial customers, including facilities management, construction, manufacturing, education, retail, insurance, water utilities, and public sectors under the Metro Rod name; emergency plumbing services under the Metro Plumb name; cooking oil filtration and fryer management services to restaurants, supermarkets, stadiums, healthcare, universities, hospitals, hotels, and amusement parks under the Filta name; and designs, installs, and services adoptable and non-adoptable pump stations under the Willow Pumps name. The company also provides mobile car paintwork repair specialist services comprising bumper scuffs, paintwork scratches, minor dents, and alloy wheel repairs under the ChipsAway name; and oven cleaning services consisting of cleaning of domestic oven brands and models that comprise electric and gas ovens, range-style ovens, microwaves, hobs, extractor fans, and barbecues, as well as various removable components, which include racks and other removable parts under the Ovenclean name. In addition, it offers dog home boarding services under the Barking Mad name; and develops franchise management software system. The company was formerly known as FB Holdings plc and changed its name to Franchise Brands plc in July 2016. Franchise Brands plc was founded in 2008 and is based in Macclesfield, the United Kingdom.

Franchise Brands PLC

Ashwood Court, Macclesfield, United Kingdom, SK10 2XF

Key Executives

Name Title Year Born
Mr. Ian Lawrence Chairman of Willow Pumps NA
Mr. Stephen Glen Hemsley Exec. Chairman 1958
Mr. Colin David Rees Chief Information Officer & Director 1970
Ms. Julia Rosalind Choudhury Corp. Devel. Director & Director 1967
Mr. Timothy John Harris MD of B2C Division & Director 1964
Mr. Peter John Molloy MD of B2B Division & Director 1963
Mr. Andrew John Mallows Interim CFO & Director 1970
Mr. Robin Nigel Auld Group Marketing Director 1973
Mr. Jason Charles Sayers MD of Filta & Director 1971
Mr. Kevin Perry Managing Director of Willow Pumps NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

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