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%

FW Thorpe PLC

Industrials GB TFW

314.0GBP
2.00(0.64%)

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

Day Range

311.00322.00
LowHigh

52 Week Range

320.00453.90
LowHigh

Fundamentals

  • Previous Close 312.00
  • Market Cap445.63M
  • Volume21958
  • P/E Ratio20.00
  • Dividend Yield1.70%
  • EBITDA33.46M
  • Revenue TTM176.75M
  • Revenue Per Share TTM1.51
  • Gross Profit TTM 77.86M
  • Diluted EPS TTM0.19

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 26.93M 24.10M 20.14M 15.94M 19.57M
Minority interest - - - - -
Net income 21.93M 20.07M 15.81M 13.31M 16.14M
Selling general administrative 31.29M 23.48M 22.86M 20.49M 19.84M
Selling and marketing expenses 19.21M 15.50M 13.60M 13.43M 13.18M
Gross profit 77.86M 63.27M 55.39M 49.99M 50.38M
Reconciled depreciation 8.76M 6.99M 5.66M 5.82M 5.02M
Ebit 27.27M 25.47M 19.84M 17.04M 19.57M
Ebitda 36.04M 32.46M 25.51M 22.86M 23.72M
Depreciation and amortization 8.76M 6.99M 5.66M 5.82M 4.15M
Non operating income net other - - - - -
Operating income 27.83M 24.71M 20.79M 16.33M 19.57M
Other operating expenses 148.92M 119.00M 98.65M 97.01M 92.99M
Interest expense 0.34M 1.37M 1.27M 1.10M 1.05M
Tax provision 5.00M 4.03M 4.33M 2.63M 3.43M
Interest income 0.40M 0.53M 0.61M 0.43M 0.53M
Net interest income -0.69000M -0.84000M -0.65200M 0.29M 0.40M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 5.00M 4.03M 4.33M 2.63M 3.43M
Total revenue 176.75M 143.72M 117.88M 113.34M 110.64M
Total operating expenses 50.03M 38.56M 36.16M 33.66M 32.73M
Cost of revenue 98.89M 80.44M 62.48M 63.35M 60.26M
Total other income expense net -0.89800M -0.61200M 0.91M -0.38900M 0.00300M
Discontinued operations - - - - -
Net income from continuing ops 21.93M 20.07M 15.81M 13.31M 16.14M
Net income applicable to common shares 21.93M 20.07M 15.81M 13.31M 16.14M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 228.02M 206.65M 181.80M 169.34M 161.92M
Intangible assets 24.12M 19.34M 5.51M 6.16M 7.01M
Earning assets - - - - -
Other current assets - 33.02M 29.31M 21.88M 21.50M
Total liab 67.68M 61.30M 44.81M 41.04M 39.75M
Total stockholder equity 160.34M 145.35M 136.99M 128.30M 122.16M
Deferred long term liab 6.03M 6.31M 3.46M 3.46M 3.85M
Other current liab 25.13M 21.51M 16.59M 28.17M 1.94M
Common stock 1.19M 1.19M 1.19M 1.19M 1.19M
Capital stock 1.19M 1.19M 1.19M 1.19M 1.19M
Retained earnings 154.00M 139.39M 131.63M 122.69M 117.04M
Other liab 11.02M 8.63M 3.83M 3.32M 13.77M
Good will 46.77M 32.53M 14.19M 14.87M 14.68M
Other assets 9.99M 3.23M 6.17M 7.24M 9.42M
Cash 35.01M 35.51M 52.27M 44.42M 30.81M
Cash and equivalents - - - - -
Total current liabilities 40.85M 37.28M 40.46M 37.24M 23.85M
Current deferred revenue - -20.53500M -15.55300M -27.33600M -
Net debt -30.37900M -32.48900M -51.60700M -43.78500M -30.80700M
Short term debt 0.81M 0.51M 0.23M 0.22M -
Short long term debt - - - - -
Short long term debt total 4.63M 3.02M 0.66M 0.64M -
Other stockholder equity 5.15M 4.77M 4.17M -123.90100M 3.94M
Property plant equipment 38.76M 33.82M 28.25M 30.57M 25.35M
Total current assets 105.45M 108.16M 127.37M 110.18M 104.69M
Long term investments - - - - 4.62M
Net tangible assets 95.48M 93.49M 120.74M 110.72M 104.33M
Short term investments 1.27M 6.88M 25.40M 19.20M 26.87M
Net receivables 30.58M 34.82M 27.99M -0.62500M 20.16M
Long term debt - - - - 2.14M
Inventory 33.44M 32.76M 20.39M 25.30M 25.51M
Accounts payable 14.91M 35.80M 39.20M 36.19M 21.91M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - -20.54500M -18.21800M
Additional paid in capital - - - - -
Common stock total equity - - 1.19M 1.19M 1.19M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 4.84M 3.11M -48.26400M -51.92300M 32.44M
Deferred long term asset charges - - - - -
Non current assets total 122.56M 98.49M 54.43M 59.16M 57.23M
Capital lease obligations 4.63M 3.02M 0.66M 0.64M -
Long term debt total - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -22.65100M 13.83M -4.81800M 8.23M -11.12300M
Change to liabilities -3.83000M 3.87M 0.96M -0.18200M 3.83M
Total cashflows from investing activities -22.65100M -23.72800M -5.76800M 1.49M -13.17600M
Net borrowings -2.07900M -1.57000M -0.90300M -1.28700M -0.19700M
Total cash from financing activities -9.57000M -12.92100M -7.13900M -7.53100M -6.36400M
Change to operating activities - - - - -
Net income 26.93M 24.10M 20.14M 15.94M 19.57M
Change in cash -0.49200M -16.76300M 7.85M 13.62M 2.14M
Begin period cash flow 35.51M 52.27M 44.42M 30.81M 28.67M
End period cash flow 35.01M 35.51M 52.27M 44.42M 30.81M
Total cash from operating activities 31.88M 19.74M 21.87M 19.38M 21.56M
Issuance of capital stock 0.15M 0.87M 0.43M 0.26M 0.25M
Depreciation 8.76M 6.99M 5.66M 5.82M 5.02M
Other cashflows from investing activities -5.70900M -14.64200M 3.39M 0.60M 0.83M
Dividends paid 7.30M 12.08M 6.63M 6.47M 6.30M
Change to inventory 3.12M -8.98600M 4.88M 0.24M -4.02500M
Change to account receivables -0.09800M -0.60300M -7.28700M 0.57M 2.43M
Sale purchase of stock - 0.40M 0.52M -0.05700M -0.11700M
Other cashflows from financing activities 0.11M -0.84200M -0.50800M -1.06300M -13.17600M
Change to netincome 1.99M -1.60500M 1.84M -0.37500M -1.83400M
Capital expenditures 9.99M 7.88M 4.69M 8.71M 9.27M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -0.81100M -5.71900M -1.44500M 0.63M 2.23M
Stock based compensation - -0.34800M 1.43M 1.21M 0.85M
Other non cash items -3.01100M 0.55M -0.88000M 0.14M -0.29500M
Free cash flow 21.88M 11.86M 17.18M 10.68M 12.29M

Peer Comparison

Sector: Industrials Industry: Electrical Equipment & Parts

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)
TFW
FW Thorpe PLC
2.00 0.64% 314.00 20.00 - 2.59 2.85 2.41 11.81
VLX
Volex Plc
-10.5 3.64% 278.00 20.19 9.75 0.77 2.48 0.96 8.56
CWR
Ceres Power Holdings PLC
-9.0 5.13% 166.50 - - 14.33 1.67 8.25 -4.5948
XPP
XP Power Ltd
-132.0 9.30% 1288.00 11.47 11.93 0.97 2.39 1.59 9.16
LUCE
Luceco plc
-4.0 3.08% 126.00 15.70 12.08 1.00 2.41 1.20 9.28

Reports Covered

Stock Research & News

Profile

FW Thorpe Plc, together with its subsidiaries, designs, manufactures, and supplies professional lighting equipment in the United Kingdom, the Netherlands, Germany, rest of Europe, and internationally. The company offers professional lighting and control systems, including recessed, surface, and suspended luminaires; emergency lighting systems; hazardous area lighting; high and low bay luminaires; lighting controls; and exterior lighting products for commercial, industrial, education, healthcare, manufacturing, retail, display, and hospitality markets. It also provides emergency general illumination, emergency exit signage, and lighting systems for commercial, education, infrastructure, industrial, hospitality, and healthcare sectors. In addition, the company offers clean room lighting equipment and luminaires for laboratories, pharmaceutical, and semi-conductor manufacturing areas, including hospitals, kitchens, and food preparation applications. Further, it provides lighting products to the advertising, brewery, retail, and sign lighting industries; and street lighting, outdoor wall and ceiling luminaires, amenity lighting products, and lighting controls; and LED road and tunnel luminaires for infrastructure, housing, and car parking areas. The company offers its lighting products under the Thorlux Lighting, Philip Payne, Solite, Portland Lighting, TRT Lighting, Lightronics, Famostar, and Luxintec, as well as Ratio Electric, Zemper, and Ratio EV charging brands. FW Thorpe Plc was incorporated in 1936 and is headquartered in Redditch, the United Kingdom.

FW Thorpe PLC

Merse Road, Redditch, United Kingdom, B98 9HH

Key Executives

Name Title Year Born
Mr. Michael Allcock CEng FIEE Chairman, Joint Group CEO & MD of Thorlux Lighting NA
Mr. Craig Muncaster B.A., F.C.M.A. Joint Group Chief Exec., Group Financial Director, Company Sec. & Exec. Director 1974
Mr. David Taylor Exec. Director & MD of Philip Payne Limited 1962
Mr. James Edward Thorpe Bus. Devel. Director of Thorlux Lighting & Exec. Director 1977
Frank Risseeuw Group Head of Synergy 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