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%

Porvair plc

Industrials GB PRV

694.0GBP
14.00(2.06%)

Last update at 2024-12-19T16:35:00Z

Day Range

670.00695.63
LowHigh

52 Week Range

522.00693.66
LowHigh

Fundamentals

  • Previous Close 680.00
  • Market Cap287.43M
  • Volume43731
  • P/E Ratio17.71
  • Dividend Yield0.92%
  • EBITDA25.07M
  • Revenue TTM180.85M
  • Revenue Per Share TTM3.94
  • Gross Profit TTM 58.98M
  • Diluted EPS TTM0.35

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-11-30 2021-11-30 2020-11-30 2019-11-30 2018-11-30
Type yearly yearly yearly yearly yearly
Date 2022-11-30 2021-11-30 2020-11-30 2019-11-30 2018-11-30
Income before tax 18.74M 14.76M 11.56M 13.98M 12.04M
Minority interest - - 0.00000M 0.00300M 0.00300M
Net income 14.71M 11.94M 8.44M 10.77M 10.04M
Selling general administrative 36.41M 28.72M 28.61M 30.38M 29.34M
Selling and marketing expenses 2.76M 2.39M 2.37M 2.26M 2.17M
Gross profit 58.98M 46.96M 43.54M 47.43M 44.38M
Reconciled depreciation 6.06M 5.80M 5.76M 3.74M 3.61M
Ebit 19.81M 15.84M 12.56M 14.79M 12.52M
Ebitda 25.87M 21.64M 18.32M 18.54M 16.12M
Depreciation and amortization 6.06M 5.80M 5.76M 3.75M 3.61M
Non operating income net other - - - - -
Operating income 19.81M 15.84M 12.56M 14.79M 12.87M
Other operating expenses 152.76M 130.47M 122.45M 130.15M 115.95M
Interest expense 1.07M 1.09M 1.00M 0.81M 0.46M
Tax provision 4.02M 2.81M 3.11M 3.22M 2.01M
Interest income - 0.00200M 0.00100M 0.00700M 0.00600M
Net interest income -1.07200M -1.08400M -1.00000M -0.80200M -0.83000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 4.02M 2.81M 3.11M 3.22M 2.01M
Total revenue 172.57M 146.31M 135.01M 144.93M 128.82M
Total operating expenses 39.17M 31.11M 30.98M 32.64M 31.51M
Cost of revenue 113.60M 99.35M 91.47M 97.50M 84.44M
Total other income expense net -1.07200M -1.08400M -1.00000M -0.80200M -0.83000M
Discontinued operations - - - - -
Net income from continuing ops 14.71M 11.94M 8.44M 10.77M 10.03M
Net income applicable to common shares 14.71M 11.94M 8.44M 10.77M 10.04M
Preferred stock and other adjustments - - - - -
Breakdown 2022-11-30 2021-11-30 2020-11-30 2019-11-30 2018-11-30
Type yearly yearly yearly yearly yearly
Date 2022-11-30 2021-11-30 2020-11-30 2019-11-30 2018-11-30
Total assets 187.70M 169.61M 165.75M 157.99M 144.82M
Intangible assets 5.57M 6.26M 5.17M 5.84M 4.24M
Earning assets - - - - -
Other current assets 25.02M 21.34M 20.70M 24.20M 22.34M
Total liab 56.63M 60.66M 67.55M 62.65M 55.34M
Total stockholder equity 131.07M 108.95M 98.19M 95.33M 89.47M
Deferred long term liab 0.00200M 0.03M 0.08M 0.15M 0.21M
Other current liab 4.32M 0.86M 14.40M 21.35M 20.66M
Common stock 0.93M 0.92M 0.92M 0.92M 0.92M
Capital stock 0.93M 0.92M 0.92M 0.92M 0.92M
Retained earnings 77.06M 63.29M 52.70M 48.55M 42.02M
Other liab 12.96M 16.27M 18.50M 17.70M 15.62M
Good will 72.33M 67.85M 64.87M 65.67M 62.76M
Other assets 1.05M 1.85M 2.70M 3.56M 2.51M
Cash 18.30M 15.44M 15.56M 12.89M 11.49M
Cash and equivalents - - - - -
Total current liabilities 34.36M 29.15M 28.14M 36.08M 34.86M
Current deferred revenue - 4.38M - - -
Net debt -6.82500M 2.01M 8.73M -4.01400M -6.62500M
Short term debt 2.16M 2.21M 3.39M - -
Short long term debt - - 1.38M - -
Short long term debt total 11.47M 17.45M 24.30M 8.88M 4.87M
Other stockholder equity 53.08M 44.73M 44.57M 45.86M 76.89M
Property plant equipment 34.45M 32.25M 33.48M 22.78M 21.83M
Total current assets 74.30M 61.44M 59.62M 60.29M 53.68M
Long term investments - - - - -
Net tangible assets 53.17M 34.88M 28.23M 23.98M 22.68M
Short term investments - - - - -
Net receivables 24.47M 21.34M 20.04M 23.51M 21.22M
Long term debt 0.00000M 5.22M 9.30M 8.88M 4.87M
Inventory 30.97M 24.65M 23.36M 23.20M 19.86M
Accounts payable 27.88M 21.70M 10.35M 14.73M 12.05M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - -37.76600M -32.35500M -30.36400M
Additional paid in capital - - - - -
Common stock total equity - - 0.92M 0.92M 0.92M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - - 1.05M 91.13M
Deferred long term asset charges - - - - -
Non current assets total 113.40M 108.17M 106.13M 97.70M 91.13M
Capital lease obligations 11.47M 12.23M 13.62M - -
Long term debt total - - - - -
Breakdown 2022-11-30 2021-11-30 2020-11-30 2019-11-30 2018-11-30
Type yearly yearly yearly yearly yearly
Date 2022-11-30 2021-11-30 2020-11-30 2019-11-30 2018-11-30
Investments -5.87000M -7.18600M -4.21100M -14.06000M -13.45300M
Change to liabilities 5.03M -0.25600M -5.08400M -7.20900M 3.22M
Total cashflows from investing activities -5.87000M -7.18600M -4.21100M -14.06000M -13.45300M
Net borrowings -7.48900M -5.97900M -0.79000M 4.65M 1.91M
Total cash from financing activities -10.16500M -8.88800M -3.34400M 2.43M -0.32900M
Change to operating activities -0.78300M -0.28200M -5.09100M 8.93M -0.80600M
Net income 19.81M 15.84M 12.56M 14.79M 10.04M
Change in cash 2.85M -0.12100M 2.67M 1.40M -1.00500M
Begin period cash flow 15.44M 15.56M 12.89M 11.49M 12.50M
End period cash flow 18.30M 15.44M 15.56M 12.89M 11.49M
Total cash from operating activities 18.28M 16.10M 10.32M 13.16M 12.57M
Issuance of capital stock 0.55M 0.15M 0.42M 0.55M 0.13M
Depreciation 6.06M 5.80M 5.76M 3.74M 3.61M
Other cashflows from investing activities - 0.00200M 0.00100M 0.00700M 0.00600M
Dividends paid 2.48M 2.35M 2.25M 2.15M 1.96M
Change to inventory -4.91900M -0.47600M -0.27600M -2.35100M -2.49400M
Change to account receivables -2.04400M 0.21M 4.14M -0.70700M -1.57000M
Sale purchase of stock -0.74900M -0.71600M -0.72600M -0.62300M -0.41600M
Other cashflows from financing activities -2.50300M -2.29200M -0.79000M 4.65M 1.91M
Change to netincome 0.22M -0.84300M 2.43M -0.01600M 0.57M
Capital expenditures 4.89M 3.23M 3.62M 4.31M 4.45M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -2.71400M -0.79900M -6.31200M -1.33600M -1.65400M
Stock based compensation 1.06M 0.25M 0.09M 0.58M -
Other non cash items -5.93300M -4.98800M -1.77300M -0.08800M -0.03700M
Free cash flow 13.39M 12.87M 6.70M 8.85M 8.12M

Peer Comparison

Sector: Industrials Industry: Pollution & Treatment Controls

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)
PRV
Porvair plc
14.00 2.06% 694.00 17.71 17.18 1.59 2.10 1.54 10.08

Reports Covered

Stock Research & News

Profile

Porvair plc, a filtration and environmental technology company, designs, manufactures, and sells filtration and separation equipment in the United Kingdom. It operates through three segments: Aerospace & Industrial, Laboratory, and Metal Melt Quality. The Aerospace & Industrial segment designs and manufactures a range of specialist filtration equipment for aerospace, energy, and industrial applications. The Laboratory segment is involved in the design and manufacture of instruments and consumables for use in environmental and bioscience laboratories with a focus on water analysis instruments, diagnostics, and sample preparation equipment. This segment also produces a range of laboratory microplates, filters, tubing, and associated consumables for use in diagnostics, sample preparation, and chromatography applications. The Metal Melt Quality segment designs and manufactures porous ceramic filters for the filtration of molten metals. This segment also provides patent protected filters for the aluminum cast house industry; and the filtration of gray and ductile iron, as well as filtration of super alloy filters used in the manufacture of turbine blades. The company is also involved in trading activities. It operates in Continental Europe, the United States, South America, Asia, and Africa, as well as other NAFTA countries. The company was incorporated in 1982 and is based in King's Lynn, the United Kingdom.

Porvair plc

7 Regis Place, King's Lynn, United Kingdom, PE30 2JN

Key Executives

Name Title Year Born
Mr. Ben D. W. Stocks Group Chief Exec. & Exec. Director 1962
Mr. James Mills Group Fin. Director & Director NA
Mr. Christopher P. Tyler FCA Company Sec. 1962

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