Stock MLSPF MELROSE INDUSTRIES PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Melrose Industries PLC OTC Markets

Equities

MLSPF

GB00BNGDN821

Aerospace & Defense

Market Closed - OTC Markets
Other stock markets
 09:30:03 2024-06-14 EDT 		5-day change 1st Jan Change
7.9 USD 0.00% Intraday chart for Melrose Industries PLC 0.00% +11.11%
06-25 Europe takes hit on UK and France election nerves AN
06-25 FTSE 100 slides as investors wary ahead of data and election RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,665 8,650 6,992 5,453 7,562 7,425 - -
Enterprise Value (EV) 1 15,483 11,985 8,260 6,592 8,134 8,667 8,546 8,369
P/E ratio -200 x -16.2 x 9.03 x -18.4 x -7.52 x 173 x 36.1 x 25.2 x
Yield 0.71% 0.42% 1.09% 1.73% 0.88% 1.27% 1.73% 2.18%
Capitalization / Revenue 1.01 x 0.99 x 1.02 x 0.72 x 2.26 x 2.02 x 1.84 x 1.69 x
EV / Revenue 1.34 x 1.37 x 1.2 x 0.87 x 2.43 x 2.36 x 2.12 x 1.91 x
EV / EBITDA 10.3 x 16.6 x 10.3 x 7.44 x 15.3 x 12.3 x 9.99 x 8.48 x
EV / FCF 54.5 x 24.5 x 192 x -98.4 x -123 x -167 x 39.6 x 20.4 x
FCF Yield 1.83% 4.08% 0.52% -1.02% -0.81% -0.6% 2.53% 4.9%
Price to Book 1.55 x 1.22 x 0.93 x 2.29 x 2.23 x 2.29 x 2.22 x 2.11 x
Nbr of stocks (in thousands) 1,457,476 1,457,476 1,457,476 1,351,475 1,332,715 1,321,586 - -
Reference price 2 8.003 5.935 4.797 4.035 5.674 5.618 5.618 5.618
Announcement Date 20-03-05 21-03-04 22-03-03 23-03-02 24-03-07 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,592 8,770 6,883 7,537 3,350 3,671 4,032 4,392
EBITDA 1 1,505 724 800 886 532 703.5 855.9 987.4
EBIT 1 1,102 340 375 480 390 537.3 683.7 816.5
Operating Margin 9.51% 3.88% 5.45% 6.37% 11.64% 14.64% 16.96% 18.59%
Earnings before Tax (EBT) 1 106 -535 -618 -307 -8 147.5 319.7 452.7
Net income 1 -60 -536 833 -308 -1,019 55.01 222.6 293.8
Net margin -0.52% -6.11% 12.1% -4.09% -30.42% 1.5% 5.52% 6.69%
EPS 2 -0.0400 -0.3667 0.5310 -0.2190 -0.7550 0.0324 0.1556 0.2231
Free Cash Flow 1 284 489 43 -67 -66 -52 216 409.7
FCF margin 2.45% 5.58% 0.62% -0.89% -1.97% -1.42% 5.36% 9.33%
FCF Conversion (EBITDA) 18.87% 67.54% 5.38% - - - 25.24% 41.49%
FCF Conversion (Net income) - - 5.16% - - - 97.04% 139.45%
Dividend per Share 2 0.0567 0.0250 0.0525 0.0698 0.0500 0.0714 0.0974 0.1226
Announcement Date 20-03-05 21-03-04 22-03-03 23-03-02 24-03-07 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2
Net sales 1 5,892 4,121 4,649 3,540 3,343 3,594 3,943 1,633 1,717
EBITDA - - 416 432 368 373 513 - -
EBIT 1 563 - 284 223 152 171 309 159 231
Operating Margin 9.56% - 6.11% 6.3% 4.55% 4.76% 7.84% 9.74% 13.45%
Earnings before Tax (EBT) - - 150 -256 -362 -358 51 - -
Net income - - - 1,166 -333 -360 52 - -
Net margin - - - 32.94% -9.96% -10.02% 1.32% - -
EPS - - - 0.7200 -0.1890 -0.2460 0.0270 - -
Dividend per Share 2 - - 0.0250 0.0225 0.0300 0.0248 0.0450 0.0150 0.0350
Announcement Date 20-03-05 20-09-03 21-03-04 21-09-02 22-03-03 22-09-08 23-03-02 23-09-07 24-03-07
1GBP in Million2GBP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,818 3,335 1,268 1,139 572 1,243 1,122 944
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.537 x 4.606 x 1.585 x 1.286 x 1.075 x 1.767 x 1.311 x 0.9564 x
Free Cash Flow 1 284 489 43 -67 -66 -52 216 410
ROE (net income / shareholders' equity) 8.87% 1.64% 2.7% 4.09% 4.92% 9.82% 12.8% 13.7%
ROA (Net income/ Total Assets) 3.7% 0.69% 1.28% 2.14% - 4.55% 4.95% 5.62%
Assets 1 -1,622 -77,987 64,911 -14,426 - 1,209 4,500 5,223
Book Value Per Share 2 5.160 4.860 5.150 1.760 2.540 2.450 2.530 2.660
Cash Flow per Share 2 0.5100 0.5100 0.1700 0.1500 0.0200 0.1400 0.2800 0.4400
Capex 1 465 275 220 271 95 191 199 213
Capex / Sales 4.01% 3.14% 3.2% 3.6% 2.84% 5.2% 4.94% 4.85%
Announcement Date 20-03-05 21-03-04 22-03-03 23-03-02 24-03-07 - - -
1GBP in Million2GBP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Melrose Industries PLC

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
5.618 GBP
Average target price
7.071 GBP
Spread / Average Target
+25.86%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Aerospace & Defense

1st Jan change Capi.
RTX CORPORATION Stock RTX Corporation
+20.35% 135B
GENERAL DYNAMICS CORPORATION Stock General Dynamics Corporation
+13.42% 80.88B
NORTHROP GRUMMAN CORPORATION Stock Northrop Grumman Corporation
-7.83% 63.41B
BAE SYSTEMS PLC Stock BAE Systems plc
+19.59% 50.95B
ROLLS-ROYCE HOLDINGS PLC Stock Rolls-Royce Holdings plc
+54.05% 49.39B
HINDUSTAN AERONAUTICS LIMITED Stock Hindustan Aeronautics Limited
+88.50% 43.06B
L3HARRIS TECHNOLOGIES, INC. Stock L3Harris Technologies, Inc.
+6.11% 42.59B
BHARAT ELECTRONICS LIMITED Stock Bharat Electronics Limited
+66.68% 27.12B
RHEINMETALL AG Stock Rheinmetall AG
+70.77% 23B
Other Aerospace & Defense
  1. Stock Market
  2. Equities
  3. MRO Stock
  4. MLSPF Stock
  5. Financials Melrose Industries PLC