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%

Renewi PLC

Industrials GB RWI

797.0GBP
-2.0(0.25%)

Last update at 2024-12-19T16:38:00Z

Day Range

781.00801.00
LowHigh

52 Week Range

446.50749.00
LowHigh

Fundamentals

  • Previous Close 799.00
  • Market Cap519.28M
  • Volume287999
  • P/E Ratio13.44
  • Dividend Yield-%
  • EBITDA194.50M
  • Revenue TTM1877.40M
  • Revenue Per Share TTM23.63
  • Gross Profit TTM 344.00M
  • Diluted EPS TTM0.48

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Type yearly yearly yearly yearly yearly
Date 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Income before tax 93.10M 95.70M 18.20M -59.40000M -89.00000M
Minority interest -3.70000M -0.90000M 6.10M 1.40M 1.00M
Net income 62.90M 74.50M 11.10M -77.90000M -92.80000M
Selling general administrative 212.30M 232.80M 212.10M 263.80M 315.60M
Selling and marketing expenses - - - - -
Gross profit 333.70M 356.80M 269.40M 235.70M 259.00M
Reconciled depreciation 127.60M 131.30M 142.00M 130.40M 131.40M
Ebit 129.10M 130.10M 66.60M -21.00000M -71.30000M
Ebitda 256.70M 261.40M 208.60M 109.40M 60.10M
Depreciation and amortization 127.60M 131.30M 142.00M 130.40M 131.40M
Non operating income net other - - - - -
Operating income 121.40M 124.00M 43.40M -28.10000M -56.60000M
Other operating expenses 1770.90M 1745.20M 1636.30M 1803.50M 1837.30M
Interest expense 37.00M 34.60M 34.90M 40.60M 33.90M
Tax provision 26.50M 20.30M 7.20M 1.10M -12.40000M
Interest income 8.80M 9.10M 9.40M 9.70M 12.40M
Net interest income -29.30000M -28.90000M -27.20000M -34.40000M -28.40000M
Extraordinary items - - - -16.60000M -21.10000M
Non recurring - - - - -
Other items - - - - -
Income tax expense 26.50M 20.30M 7.20M 1.10M -12.40000M
Total revenue 1892.30M 1869.20M 1693.60M 1775.40M 1780.70M
Total operating expenses 212.30M 232.80M 212.10M 263.80M 315.60M
Cost of revenue 1558.60M 1512.40M 1424.20M 1539.70M 1521.70M
Total other income expense net -42.10000M -31.20000M -54.40000M -108.40000M -32.40000M
Discontinued operations - - - -16.60000M -21.10000M
Net income from continuing ops 66.60M 75.40M 11.00M -60.50000M -76.60000M
Net income applicable to common shares - 74.50M 11.10M -77.90000M -92.80000M
Preferred stock and other adjustments - - - - -
Breakdown 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Type yearly yearly yearly yearly yearly
Date 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Total assets 2085.50M 1951.80M 1956.20M 2120.10M 1972.90M
Intangible assets 67.30M 41.20M 50.60M 49.00M 52.90M
Earning assets - - - - -
Other current assets 302.10M 302.10M 257.00M 280.00M 451.00M
Total liab 1738.20M 1613.60M 1713.10M 1884.80M 1653.40M
Total stockholder equity 337.20M 331.20M 237.00M 233.90M 318.50M
Deferred long term liab - - - - -
Other current liab 544.20M 615.70M 509.90M 451.30M 379.80M
Common stock 99.80M 99.50M 99.50M 99.50M 99.50M
Capital stock 99.80M 99.50M 99.50M 99.50M 99.50M
Retained earnings -224.50000M -227.10000M -321.30000M -327.60000M -236.70000M
Other liab - 362.20M 394.60M 346.30M 318.80M
Good will 569.00M 551.60M 551.60M 561.10M 552.70M
Other assets - 191.40M 203.90M 198.10M 189.00M
Cash 43.70M 42.50M 51.50M 194.50M 50.40M
Cash and equivalents - - - - -
Total current liabilities 665.40M 732.70M 644.60M 635.20M 758.30M
Current deferred revenue -467.40000M -560.30000M -457.20000M -391.50000M -
Net debt 704.70M 625.10M 668.10M 749.90M 647.40M
Short term debt 66.80M 148.90M 45.70M 41.10M 121.50M
Short long term debt 20.30M 106.90M 3.60M 4.70M 113.20M
Short long term debt total 748.40M 667.60M 719.60M 944.40M 697.80M
Other stockholder equity 124.70M 458.80M 458.80M 228.10M 1155.80M
Property plant equipment - 767.40M 794.50M 799.90M 629.10M
Total current assets 399.30M 385.90M 338.40M 503.30M 533.30M
Long term investments - - - - 15.90M
Net tangible assets - -261.60000M -365.20000M -376.20000M -287.10000M
Short term investments 18.50M 18.80M 16.00M 14.10M 5.90M
Net receivables 289.60M 278.80M -6.70000M -6.00000M 267.80M
Long term debt 473.30M 331.40M 468.20M 722.10M 561.30M
Inventory 25.20M 22.50M 20.60M 20.70M 26.00M
Accounts payable 521.80M 528.40M 546.20M 534.30M 198.90M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - -771.00000M -700.10000M
Additional paid in capital - - - - -
Common stock total equity - - 99.50M 99.50M 99.50M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 128.50M 149.80M 154.40M 160.90M 156.30M
Deferred long term asset charges - - - - -
Non current assets total 1686.20M 1565.90M 1617.80M 1616.80M 1439.60M
Capital lease obligations 254.80M 229.30M 247.80M 217.60M 23.30M
Long term debt total - - - - -
Breakdown 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Type yearly yearly yearly yearly yearly
Date 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Investments -155.20000M 3.60M 2.90M -0.50000M 13.50M
Change to liabilities 0.00000M -34.80000M 57.10M 17.70M 4.40M
Total cashflows from investing activities - -67.50000M -48.60000M 19.10M -64.30000M
Net borrowings - -95.50000M -305.30000M 11.90M 27.90M
Total cash from financing activities -32.80000M -119.10000M -337.30000M -33.80000M -32.30000M
Change to operating activities - - - - -
Net income 93.10M 95.70M 18.20M -59.40000M -92.80000M
Change in cash -0.90000M -5.20000M -143.00000M 144.10M -22.60000M
Begin period cash flow 63.60M 68.80M 194.50M 50.40M 73.00M
End period cash flow 62.70M 63.60M 51.50M 194.50M 50.40M
Total cash from operating activities 188.40M 180.40M 243.40M 157.70M 73.60M
Issuance of capital stock 0.60M 0.20M - - 0.00000M
Depreciation 127.60M 131.30M 142.00M 130.40M 131.40M
Other cashflows from investing activities - 11.20M 10.20M 99.10M 14.00M
Dividends paid 518.40M 194.00M 8.60M 8.60M 27.40M
Change to inventory -2.10000M -1.90000M 0.20M 5.00M 0.10M
Change to account receivables -12.20000M -23.20000M 25.10M -5.70000M -5.30000M
Sale purchase of stock -5.30000M -1.80000M -1.20000M -3.40000M -3.40000M
Other cashflows from financing activities 1004.00M 394.40M -61.70000M 77.70M -0.90000M
Change to netincome 21.50M 41.00M 23.90M 99.00M 63.40M
Capital expenditures 124.90M 86.00M 66.80M 84.50M 107.50M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -23.80000M -59.90000M 82.40M 17.00M -17.70000M
Stock based compensation 2.70M 2.50M 1.40M 1.20M 0.80M
Other non cash items 28.30M 28.80M 26.80M 32.10M 51.90M
Free cash flow 63.50M 94.40M 176.60M 73.20M -33.90000M

Peer Comparison

Sector: Industrials Industry: Waste Management

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)
RWI
Renewi PLC
-2.0 0.25% 797.00 13.44 8.54 0.28 1.62 0.60 4.65
HUI
HYDROGEN UTOPIA INTERNATIONAL PLC
0.04 1.51% 2.69 - - - -

Reports Covered

Stock Research & News

Profile

Renewi plc, together with its subsidiaries, provides waste-to-product services. The company operates through Commercial Waste, Mineralz & Water, and Specialities segments. The Commercial Waste segment engages in the collection and treatment of commercial waste in the Netherlands and Belgium; and processing of wood, aggregates, plastics, paper products, and organic waste. The Mineralz & Water segment decontaminates, stabilizes, and re-uses contaminated materials to produce secondary products for the construction industry in the Netherlands and Belgium; processes and cleans bottom ash and fly ash; and handles contaminated soils, old road surfaces, industrial waters, sludges, chemical waste, incinerator residues, and packed hazardous waste. The Specialities segment engages in processing of plants that focuses on recycling and diverting specific waste streams, as well as operates waste treatment facilities for the United Kingdom city and county councils; and recycling of waste from electrical and electronic Equipment, and glass. It operates in the Netherlands, Belgium, the United Kingdom, France, Portugal, and Hungary. The company was formerly known as Shanks Group plc and changed its name to Renewi plc in February 2017. Renewi plc was founded in 1880 and is headquartered in Milton Keynes, the United Kingdom.

Renewi PLC

Dunedin House, Milton Keynes, United Kingdom, MK1 1BU

Key Executives

Name Title Year Born
Mr. Otto de Bont M.Sc. CEO & Director NA
Dr. Annemieke Den Otter CFO & Director 1979
Mr. Maarten Buikhuisen Chief Information Officer NA
Adam Richford Head of IR NA
Ms. Baukje Dreimuller Gen. Counsel NA
Michelle James Head of Communications NA
Ms. Helen Richardson Director of HR NA
Mr. James Priestley MBA Managing Director of Specialities NA
Mr. Theo Olijve Managing Director of Mineralz & Water NA
Mr. Marc den Hartog Managing Director of Commercial Waste Netherlands 1972

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