8082-737-676
Kalkine 0
countryflagUK
Lo

SMSN 958.0 7.1588% TYT 2543.0 0.0% SMSD 790.0 5.615% SMSN 943.0 5.481% RIGD 55.9 0.9025% RIGD 55.4 2.5926% SHEL 2308.0 -0.7739% AZN 10008.0 -0.0998% BHP 1709.0 3.076% HSBA 743.5 1.3357% ULVR 4671.0 2.2101% CYPC 40.8 1.41% RIO 4303.5 2.2695% LLPC 148.7 0.0% DGED 107.24 1.3898% BP 331.7 -2.8981% SBID 87.3 -0.2286% DGE 2053.0 -0.3398% GSK 1294.0 1.4902% REL 3737.0 0.1072%
SMSN 958.0 7.1588% TYT 2543.0 0.0% SMSD 790.0 5.615% SMSN 943.0 5.481% RIGD 55.9 0.9025% RIGD 55.4 2.5926% SHEL 2308.0 -0.7739% AZN 10008.0 -0.0998% BHP 1709.0 3.076% HSBA 743.5 1.3357% ULVR 4671.0 2.2101% CYPC 40.8 1.41% RIO 4303.5 2.2695% LLPC 148.7 0.0% DGED 107.24 1.3898% BP 331.7 -2.8981% SBID 87.3 -0.2286% DGE 2053.0 -0.3398% GSK 1294.0 1.4902% REL 3737.0 0.1072%

Me Group International PLC

Industrials GB MEGP

178.4GBX
-2.8(1.55%)

Last update at 2025-04-11T15:35:00Z

Day Range

176.00185.20
LowHigh

52 Week Range

105.29167.49
LowHigh

Fundamentals

  • Previous Close 181.20
  • Market Cap478.77M
  • Volume417111
  • P/E Ratio11.55
  • Dividend Yield4.70%
  • EBITDA92.10M
  • Revenue TTM288.34M
  • Revenue Per Share TTM0.76
  • Gross Profit TTM 81.56M
  • Diluted EPS TTM0.11

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

Analyst Recommendations

Financials

Income Statement

2019-04-302020-04-302020-10-312021-10-312022-10-310M20M40M60M80M100M120M140M160M180M200M220M240M
Total Revenue
Net Income

Balancesheet

2019-04-302020-04-302020-10-312021-10-312022-10-310M50M100M150M200M250M300M
Total Assets
Total Liabilities

Change in Cash

2019-04-302020-04-302020-10-312021-10-312022-10-31-15M-10M-5M0M5M10M15M20M25M30M35M

Total Operating Cash

2019-04-302020-04-302020-10-312021-10-312022-10-3150M52M54M56M58M60M62M64M66M68M70M72M74M76M

Dividends Paid

2019-04-302020-04-302020-10-312021-10-312022-10-310M5M10M15M20M25M30M35M
Breakdown 2022-10-31 2021-10-31 2020-10-31 2020-04-30 2019-04-30
Type yearly yearly yearly yearly yearly
Date 2022-10-31 2021-10-31 2020-10-31 2020-04-30 2019-04-30
Income before tax 53.35M 28.55M 0.33M 4.14M 42.59M
Minority interest - - - - -
Net income 38.79M 21.71M -1.53667M 1.13M 31.23M
Selling general administrative 32.64M 23.92M 31.53M 43.23M 22.39M
Selling and marketing expenses - - - - -
Gross profit 81.40M 52.94M 37.76M 48.85M 63.48M
Reconciled depreciation - - - - -
Ebit 56.68M 29.34M 6.84M 5.79M 42.74M
Ebitda 87.84M 67.26M 34.50M 40.26M 70.14M
Depreciation and amortization 31.16M 37.92M 27.65M 34.47M 27.40M
Non operating income net other - - - - -
Operating income 56.68M 29.34M 6.84M 6.41M 42.74M
Other operating expenses 210.78M 185.07M 133.32M 208.99M 185.43M
Interest expense 2.15M 2.96M 1.69M 1.65M 0.53M
Tax provision - - - - -
Interest income - - - - -
Net interest income - - - - -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 14.56M 6.70M 1.90M 2.96M 11.31M
Total revenue 259.78M 214.40M 206.83M 215.39M 228.12M
Total operating expenses 32.40M 23.60M 35.74M 42.45M 20.79M
Cost of revenue 178.38M 161.47M 169.07M 166.54M 164.64M
Total other income expense net -3.32700M -0.78000M -6.51667M -2.27100M -0.14600M
Discontinued operations - - - - -
Net income from continuing ops - - - - -
Net income applicable to common shares - - - - -
Preferred stock and other adjustments - - - - -
Breakdown 2022-10-31 2021-10-31 2020-10-31 2020-04-30 2019-04-30
Type yearly yearly yearly yearly yearly
Date 2022-10-31 2021-10-31 2020-10-31 2020-04-30 2019-04-30
Total assets 326.37M 274.15M 261.73M 259.85M 272.00M
Intangible assets 15.62M 21.01M 9.79M 36.64M 15.22M
Earning assets - - - - -
Other current assets - 24.85M - 28.81M 21.79M
Total liab 193.72M 144.46M 147.86M 144.02M 128.15M
Total stockholder equity 132.65M 127.97M 86.34M 114.20M 141.98M
Deferred long term liab - - - - -
Other current liab 34.66M 7.33M 73.09M 12.71M 6.97M
Common stock 1.89M 1.89M 1.89M 1.89M 1.89M
Capital stock - - - - -
Retained earnings 108.97M 106.05M 84.45M 88.33M 117.13M
Other liab - - - - -
Good will 17.12M 17.64M 13.77M 13.22M 26.59M
Other assets 0.03M - 6.13M - -
Cash 135.20M 99.36M 107.18M 65.51M 84.59M
Cash and equivalents - - - - -
Total current liabilities 99.68M 75.69M 94.89M 84.23M 63.70M
Current deferred revenue - - - 8.86M -
Net debt -17.11400M -18.42600M -107.17700M 8.70M -15.35600M
Short term debt 35.66M 25.88M - 24.12M 15.85M
Short long term debt - - - - -
Short long term debt total 118.09M 80.94M - 74.21M 69.23M
Other stockholder equity 21.79M 20.03M -86.33700M 23.98M 22.96M
Property plant equipment - - - - -
Total current assets 184.69M 140.69M 140.75M 116.80M 128.72M
Long term investments - - - - -
Net tangible assets - - - - -
Short term investments - - - - -
Net receivables - - - - -
Long term debt - - - - -
Inventory 25.49M 18.46M 16.61M 22.48M 22.34M
Accounts payable 29.36M 42.48M 21.80M 47.40M 40.88M
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 - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 7.83M 3.99M -114.85900M 4.84M 5.20M
Deferred long term asset charges - - - - -
Non current assets total 141.65M 133.46M 114.86M 143.06M 143.28M
Capital lease obligations - - - - -
Long term debt total - - - - -
Breakdown 2022-10-31 2021-10-31 2020-10-31 2020-04-30 2019-04-30
Type yearly yearly yearly yearly yearly
Date 2022-10-31 2021-10-31 2020-10-31 2020-04-30 2019-04-30
Investments - - - - -
Change to liabilities - - - - -
Total cashflows from investing activities - - - - -
Net borrowings - - - - -
Total cash from financing activities -7.49900M -21.84700M -12.20134M -42.60200M 4.28M
Change to operating activities - - - - -
Net income 53.35M 28.55M -1.53667M 4.14M 42.59M
Change in cash 36.82M -7.81500M -19.08200M -19.08200M 25.93M
Begin period cash flow 99.36M 107.18M 84.59M 84.59M 58.66M
End period cash flow 136.19M 99.36M 65.51M 65.51M 84.59M
Total cash from operating activities 74.90M 53.86M 57.22M 51.00M 57.19M
Issuance of capital stock - - - - -
Depreciation 38.84M 35.75M 32.59M 34.47M 27.02M
Other cashflows from investing activities - - - - -
Dividends paid 35.50M - 21.26M 31.89M 31.87M
Change to inventory -7.03300M -1.84700M 3.82M 0.17M 0.51M
Change to account receivables - - 2.78M - -
Sale purchase of stock - - - 43.58M 43.58M
Other cashflows from financing activities 52.59M 0.52M 9.06M 2.73M 0.74M
Change to netincome - - - - -
Capital expenditures 35.16M 28.91M 29.85M 28.97M 30.34M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 5.03M 2.05M 6.60M 14.20M -5.58200M
Stock based compensation - - 0.11M - -
Other non cash items -22.31900M -12.49500M 19.45M -1.81200M -6.84200M
Free cash flow 39.74M 24.95M 27.36M 22.03M 26.85M

Peer Comparison

Sector: Industrials Industry: Business Equipment & Supplies

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)
MEGP
Me Group International PLC		 -2.8 1.55% 178.40 11.55 10.54 1.66 3.28 1.57 4.45
RICO
Ricoh Co. Ltd.		 - -% 1477.50 0.12 10.05 0.0032 0.65 0.35 4.06

Reports Covered

Stock Research & News

View All

Profile

ME Group International plc operates, sells, and services a range of instant-service equipment in the United Kingdom, Continental Europe, Ireland, and Asia Pacific. It operates coin-operated automatic photobooths for identification and fun purposes, as well as vending equipment, including digital photo kiosks, laundry machines, business service equipment, amusement machines, and children's rides. The company was formerly known as Photo-Me International plc and changed its name to ME Group International plc in August 2022. ME Group International plc was incorporated in 1962 and is based in Epsom, the United Kingdom.

Me Group International PLC

Unit 3B, Epsom, United Kingdom, KT19 9AP

Key Executives

Name Title Year Born
Mr. Serge Crasnianski Group CEO & Deputy Chairman 1943
Mr. Jean-Marc Janailhac Exec. Director 1954
Ms. Tania Crasnianski Exec. Director 1971
Mr. Stephane Gibon Group Chief Financial Officer NA
Mr. Del Mansi Gen. Counsel & Company Sec. NA
Ms. Nathalie Lamri Chief Marketing Officer NA
Ms. Virginie Winkelmuller HR Director NA
Mr. Pascal Faucher Pres of KIS, Sempa & Resto'Clock NA
Mr. Alessandro Reitelli COO of ME Group France, South Europe & Benelux NA
Richard Cheeseman Assistant Company Sec. 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